Mizuho MedyMIZUHO MEDY CO.,LTD.4595東証スタンダード医薬品FY ending Dec 2025, non-consolidated, J-GAAP

What does Mizuho Medy do with its cash?

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

Operating cash flow
¥1.96B
Capex
¥283M
of revenue 2.5%
Free cash flow
¥1.67B
Returned to shareholders
¥2.08B
of net income: 61%
Dividend per share
¥100
Payout ratio (reported)
55.6%

Cash flow ratios

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

Net income¥3.42B
Operating cash flow¥1.96B
Cash conversion (operating CF ÷ operating income)
42.1%
Cash vs. profit gap
-¥1.47B(純利益の -42.9%)
Shareholder returns
of net income 60.6% · of FCF 124.1%
Shareholder payments — dividends
of net income 60.6% · of FCF 124.1%
CapEx intensity (capex ÷ revenue)
2.5%
Investing CF relative to operating CF
372.4%

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

Five-year trend

Operating cash flow¥1.96B
FY ending Dec 2021: ¥5.6B¥5.6BFY ending Dec 2022: ¥6.17B¥6.17BFY ending Dec 2023: ¥3.99B¥3.99BFY ending Dec 2024: ¥3.35B¥3.35BFY ending Dec 2025: ¥1.96B¥1.96BFY21FY22FY23FY24FY25
Free cash flow¥1.67B
FY ending Dec 2021: ¥5.44B¥5.44BFY ending Dec 2022: ¥5.99B¥5.99BFY ending Dec 2023: ¥3.72B¥3.72BFY ending Dec 2024: ¥3.05B¥3.05BFY ending Dec 2025: ¥1.67B¥1.67BFY21FY22FY23FY24FY25
Net income¥3.42B
FY ending Dec 2021: ¥4.82B¥4.82BFY ending Dec 2022: ¥7.84B¥7.84BFY ending Dec 2023: ¥3.77B¥3.77BFY ending Dec 2024: ¥3.77B¥3.77BFY ending Dec 2025: ¥3.42B¥3.42BFY21FY22FY23FY24FY25

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49期(2025/01/01-2025/12/31)

    ID S100XTF02026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第48期(2024/01/01-2024/12/31)

    ID S100VI2E2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第47期(2023/01/01-2023/12/31)

    ID S100T4JZ2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第46期(2022/01/01-2022/12/31)

    ID S100QGUI2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(令和3年1月1日-令和3年12月31日)

    ID S100NPM42022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第44期(令和2年1月1日-令和2年12月31日)

    ID S100L1D32021-03-29Open

Extracted from XBRL: 44 / Derived from other figures: 2

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.