NexonNEXON Co., Ltd.3659東証プライム情報・通信業FY ending Dec 2025, consolidated, IFRS

What does Nexon do with its cash?

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

Operating cash flow
¥171.9B
Capex
¥9.49B
of revenue 2.0%
Free cash flow
¥162.4B
Returned to shareholders
¥121.3B
of net income: 132%
Dividend per share
¥45
Payout ratio (reported)
20.4%

Cash flow ratios

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

Net income¥92.1B
Operating cash flow¥171.9B
Cash conversion (operating CF ÷ operating income)
138.6%
Cash vs. profit gap
¥79.8B(純利益の 86.7%)
Shareholder returns
of net income 131.8% · of FCF 74.7%
Shareholder payments — dividends
of net income 26.5% · of FCF 15.0%
CapEx intensity (capex ÷ revenue)
2.0%
Investing CF relative to operating CF
59.5%

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

Five-year trend

Operating cash flow¥171.9B
FY ending Dec 2021: ¥105.9B¥105.9BFY ending Dec 2022: ¥130.1B¥130.1BFY ending Dec 2023: ¥128.7B¥128.7BFY ending Dec 2024: ¥101B¥101BFY ending Dec 2025: ¥171.9B¥171.9BFY21FY22FY23FY24FY25
Free cash flow¥162.4B
FY ending Dec 2021: ¥91.8B¥91.8BFY ending Dec 2022: ¥124.2B¥124.2BFY ending Dec 2023: ¥123B¥123BFY ending Dec 2024: ¥93.3B¥93.3BFY ending Dec 2025: ¥162.4B¥162.4BFY21FY22FY23FY24FY25
Net income¥92.1B
FY ending Dec 2021: ¥114.9B¥114.9BFY ending Dec 2022: ¥100.3B¥100.3BFY ending Dec 2023: ¥70.6B¥70.6BFY ending Dec 2024: ¥134.8B¥134.8BFY ending Dec 2025: ¥92.1B¥92.1BFY21FY22FY23FY24FY25

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24期(2025/01/01-2025/12/31)

    ID S100XSM42026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2024/01/01-2024/12/31)

    ID S100VHMV2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2023/01/01-2023/12/31)

    ID S100T5FS2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2022/01/01-2022/12/31)

    ID S100QFYL2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和3年1月1日-令和3年12月31日)

    ID S100NQW42022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和2年1月1日-令和2年12月31日)

    ID S100L1PF2021-03-26Open

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.