MilbonMilbon Co., Ltd.4919東証プライム化学FY ending Dec 2025, consolidated, J-GAAP

What does Milbon do with its cash?

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

Operating cash flow
¥5.38B
Capex
¥3.33B
of revenue 6.3%
Free cash flow
¥2.05B
Returned to shareholders
¥4.87B
of net income: 142%
Dividend per share
¥88
Payout ratio (reported)
81.2%

Cash flow ratios

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

Net income¥3.44B
Operating cash flow¥5.38B
Cash conversion (operating CF ÷ operating income)
95.2%
Cash vs. profit gap
¥1.95B(純利益の 56.6%)
Shareholder returns
of net income 141.5% · of FCF 237.4%
Shareholder payments — dividends
of net income 83.3% · of FCF 139.8%
CapEx intensity (capex ÷ revenue)
6.3%
Investing CF relative to operating CF
56.0%

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

Five-year trend

Operating cash flow¥5.38B
FY ending Dec 2021: ¥6.64B¥6.64BFY ending Dec 2022: ¥5.01B¥5.01BFY ending Dec 2023: ¥4.77B¥4.77BFY ending Dec 2024: ¥7.63B¥7.63BFY ending Dec 2025: ¥5.38B¥5.38BFY21FY22FY23FY24FY25
Free cash flow¥2.05B
FY ending Dec 2021: ¥2.15B¥2.15BFY ending Dec 2022: ¥1.19B¥1.19BFY ending Dec 2023: ¥1.56B¥1.56BFY ending Dec 2024: ¥5.09B¥5.09BFY ending Dec 2025: ¥2.05B¥2.05BFY21FY22FY23FY24FY25
Net income¥3.44B
FY ending Dec 2021: ¥5.11B¥5.11BFY ending Dec 2022: ¥5.58B¥5.58BFY ending Dec 2023: ¥4B¥4BFY ending Dec 2024: ¥5.02B¥5.02BFY ending Dec 2025: ¥3.44B¥3.44BFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第66期(2025/01/01-2025/12/31)

    ID S100XZ4Q2026-04-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(2024/01/01-2024/12/31)

    ID S100VGJH2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(2023/01/01-2023/12/31)

    ID S100T5382024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(2022/01/01-2022/12/31)

    ID S100QGV52023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(令和3年1月1日-令和3年12月31日)

    ID S100NRHT2022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(令和2年1月1日-令和2年12月31日)

    ID S100L1R22021-03-30Open

Extracted from XBRL: 49 / 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.