Mabuchi MotorMABUCHI MOTOR CO., LTD.6592東証プライム電気機器FY ending Dec 2025, consolidated, J-GAAP

What does Mabuchi Motor do with its cash?

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

Operating cash flow
¥35.4B
Capex
¥10.3B
of revenue 5.1%
Free cash flow
¥25.1B
Returned to shareholders
¥16.7B
of net income: 63%
Dividend per share
¥106
Payout ratio (reported)
33.7%

Cash flow ratios

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

Net income¥26.3B
Operating cash flow¥35.4B
Cash conversion (operating CF ÷ operating income)
138.9%
Cash vs. profit gap
¥9.09B(純利益の 34.6%)
Shareholder returns
of net income 63.4% · of FCF 66.4%
Shareholder payments — dividends
of net income 36.8% · of FCF 38.5%
CapEx intensity (capex ÷ revenue)
5.1%
Investing CF relative to operating CF
29.7%

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

Five-year trend

Operating cash flow¥35.4B
FY ending Dec 2021: ¥8.74B¥8.74BFY ending Dec 2022: ¥10.2B¥10.2BFY ending Dec 2023: ¥31.7B¥31.7BFY ending Dec 2024: ¥40.1B¥40.1BFY ending Dec 2025: ¥35.4B¥35.4BFY21FY22FY23FY24FY25
Free cash flow¥25.1B
FY ending Dec 2021: -¥879M-¥879MFY ending Dec 2022: -¥267M-¥267MFY ending Dec 2023: ¥18.7B¥18.7BFY ending Dec 2024: ¥26.1B¥26.1BFY ending Dec 2025: ¥25.1B¥25.1BFY21FY22FY23FY24FY25
Net income¥26.3B
FY ending Dec 2021: ¥14.3B¥14.3BFY ending Dec 2022: ¥14.3B¥14.3BFY ending Dec 2023: ¥19.4B¥19.4BFY ending Dec 2024: ¥12.8B¥12.8BFY ending Dec 2025: ¥26.3B¥26.3BFY21FY22FY23FY24FY25

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85期(2025/01/01-2025/12/31)

    ID S100XUAX2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第84期(2024/01/01-2024/12/31)

    ID S100VJ782025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第83期(2023/01/01-2023/12/31)

    ID S100T6GJ2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第82期(2022/01/01-2022/12/31)

    ID S100QGBC2023-03-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第81期(令和3年1月1日-令和3年12月31日)

    ID S100O1AT2022-05-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第80期(令和2年1月1日-令和2年12月31日)

    ID S100L3JX2021-03-31Open

Extracted from XBRL: 53 / 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.