NichirinNICHIRIN CO., LTD.5184東証スタンダードゴム製品FY ending Dec 2025, consolidated, J-GAAP

What does Nichirin do with its cash?

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

Operating cash flow
¥8.35B
Capex
¥2.31B
of revenue 3.1%
Free cash flow
¥6.04B
Returned to shareholders
¥2.41B
of net income: 44%
Dividend per share
¥176
Payout ratio (reported)
46.5%

Cash flow ratios

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

Net income¥5.51B
Operating cash flow¥8.35B
Cash conversion (operating CF ÷ operating income)
92.2%
Cash vs. profit gap
¥2.84B(純利益の 51.5%)
Shareholder returns
of net income 43.7% · of FCF 39.9%
Shareholder payments — dividends
of net income 43.7% · of FCF 39.9%
CapEx intensity (capex ÷ revenue)
3.1%
Investing CF relative to operating CF
44.8%

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

Five-year trend

Operating cash flow¥8.35B
FY ending Dec 2021: ¥6.35B¥6.35BFY ending Dec 2022: ¥6.77B¥6.77BFY ending Dec 2023: ¥9.91B¥9.91BFY ending Dec 2024: ¥8.67B¥8.67BFY ending Dec 2025: ¥8.35B¥8.35BFY21FY22FY23FY24FY25
Free cash flow¥6.04B
FY ending Dec 2021: ¥4.67B¥4.67BFY ending Dec 2022: ¥4.6B¥4.6BFY ending Dec 2023: ¥6.61B¥6.61BFY ending Dec 2024: ¥4.45B¥4.45BFY ending Dec 2025: ¥6.04B¥6.04BFY21FY22FY23FY24FY25
Net income¥5.51B
FY ending Dec 2021: ¥4.78B¥4.78BFY ending Dec 2022: ¥4.58B¥4.58BFY ending Dec 2023: ¥5.92B¥5.92BFY ending Dec 2024: ¥6.17B¥6.17BFY ending Dec 2025: ¥5.51B¥5.51BFY21FY22FY23FY24FY25

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142期(2025/01/01-2025/12/31)

    ID S100XRDM2026-03-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第141期(2024/01/01-2024/12/31)

    ID S100VG4H2025-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第140期(2023/01/01-2023/12/31)

    ID S100UC4O2024-09-06Open
  • EDINET (FSA Japan)

    有価証券報告書-第139期(2022/01/01-2022/12/31)

    ID S100QENY2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第138期(令和3年1月1日-令和3年12月31日)

    ID S100NOTW2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第137期(令和2年1月1日-令和2年12月31日)

    ID S100L1L92021-03-26Open

Extracted from XBRL: 52 / 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.