MikikogyoMIKIKOGYO CO.,LTD.1718東証スタンダード建設業FY ending Dec 2025, consolidated, J-GAAP

What does Mikikogyo do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥2.12B
Capex
¥558M
of revenue 1.5%
Free cash flow
-¥2.68B
Returned to shareholders
¥273.6M
of net income: 17%
Dividend per share
¥350
Payout ratio (reported)
30.5%

Cash flow ratios

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

Net income¥1.57B
Operating cash flow-¥2.12B
Cash conversion (operating CF ÷ operating income)
-82.0%
Cash vs. profit gap
-¥3.69B(純利益の -234.8%)
Shareholder returns
of net income 17.4%
Shareholder payments — dividends
of net income 17.4%
CapEx intensity (capex ÷ revenue)
1.5%

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

Five-year trend

Operating cash flow-¥2.12B
FY ending Dec 2021: ¥3.9B¥3.9BFY ending Dec 2022: ¥1.2B¥1.2BFY ending Dec 2023: -¥2.16B-¥2.16BFY ending Dec 2024: ¥660M¥660MFY ending Dec 2025: -¥2.12B-¥2.12BFY21FY22FY23FY24FY25
Free cash flow-¥2.68B
FY ending Dec 2021: ¥2.91B¥2.91BFY ending Dec 2022: ¥967.8M¥967.8MFY ending Dec 2023: -¥2.3B-¥2.3BFY ending Dec 2024: ¥452.7M¥452.7MFY ending Dec 2025: -¥2.68B-¥2.68BFY21FY22FY23FY24FY25
Net income¥1.57B
FY ending Dec 2021: ¥731.4M¥731.4MFY ending Dec 2022: ¥734.7M¥734.7MFY ending Dec 2023: ¥839.5M¥839.5MFY ending Dec 2024: ¥658.2M¥658.2MFY ending Dec 2025: ¥1.57B¥1.57BFY21FY22FY23FY24FY25

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64期(2025/01/01-2025/12/31)

    ID S100XTPB2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(2024/01/01-2024/12/31)

    ID S100VGUY2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2023/01/01-2023/12/31)

    ID S100T4AL2024-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(2022/01/01-2022/12/31)

    ID S100QFT32023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(令和3年1月1日-令和3年12月31日)

    ID S100NQH72022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(令和2年1月1日-令和2年12月31日)

    ID S100L1GX2021-03-26Open

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.