LionLion Corporation4912東証プライム化学FY ending Dec 2025, consolidated, IFRS

What does Lion do with its cash?

How cash from operations was spent on investment, dividends, buybacks and more.

Operating cash flow
¥40.6B
Capex
¥19.3B
of revenue 4.6%
Free cash flow
¥21.3B
Returned to shareholders
¥8.02B
of net income: 29%
Dividend per share
¥30
Payout ratio (reported)
44.4%

Cash flow ratios

Cash conversion, investment and shareholder payments calculated from disclosed figures.

Net income¥27.6B
Operating cash flow¥40.6B
Cash conversion (operating CF ÷ operating income)
111.8%
Cash vs. profit gap
¥13.1B(純利益の 47.3%)
Shareholder returns
of net income 29.1% · of FCF 37.6%
Shareholder payments — dividends
of net income 29.1% · of FCF 37.6%
CapEx intensity (capex ÷ revenue)
4.6%
Investing CF relative to operating CF
106.9%

Nonpositive profit and free cash flow are omitted as ratio denominators. Amounts use the period's reported currency.

Five-year trend

Operating cash flow¥40.6B
FY ending Dec 2021: ¥19.3B¥19.3BFY ending Dec 2022: ¥42B¥42BFY ending Dec 2023: ¥30.1B¥30.1BFY ending Dec 2024: ¥43.7B¥43.7BFY ending Dec 2025: ¥40.6B¥40.6BFY21FY22FY23FY24FY25
Free cash flow¥21.3B
FY ending Dec 2021: -¥23.6B-¥23.6BFY ending Dec 2022: ¥18.8B¥18.8BFY ending Dec 2023: ¥5.49B¥5.49BFY ending Dec 2024: ¥24.7B¥24.7BFY ending Dec 2025: ¥21.3B¥21.3BFY21FY22FY23FY24FY25
Net income¥27.6B
FY ending Dec 2021: ¥23.8B¥23.8BFY ending Dec 2022: ¥21.9B¥21.9BFY ending Dec 2023: ¥14.6B¥14.6BFY ending Dec 2024: ¥21.2B¥21.2BFY ending Dec 2025: ¥27.6B¥27.6BFY21FY22FY23FY24FY25

How to read this

  • Operating cash flow is the cash the core business actually brought in, including changes in receivables and inventory.
  • Free cash flow = operating cash flow − capital expenditure: a gauge of cash available for other uses.
  • Large "borrowing" or "cash drawdown" flows mean the company spent more than it generated that year.

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第165期(2025/01/01-2025/12/31)

    ID S100XU1E2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第164期(2024/01/01-2024/12/31)

    ID S100VI9U2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第163期(2023/01/01-2023/12/31)

    ID S100T3XS2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第162期(2022/01/01-2022/12/31)

    ID S100QIPI2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第161期(令和3年1月1日-令和3年12月31日)

    ID S100NSS02022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第160期(令和2年1月1日-令和2年12月31日)

    ID S100KXBR2021-03-31Open

Extracted from XBRL: 45 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.