Nihon ISKNIHON ISK Company, Limited7986東証スタンダードその他製品FY ending Dec 2025, consolidated, J-GAAP

What does Nihon ISK do with its cash?

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

Operating cash flow
¥400.3M
Capex
¥48.9M
of revenue 0.8%
Free cash flow
¥351.4M
Returned to shareholders
¥105.1M
of net income: 25%
Dividend per share
¥30
Payout ratio (reported)
11.3%

Cash flow ratios

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

Net income¥418.7M
Operating cash flow¥400.3M
Cash conversion (operating CF ÷ operating income)
67.2%
Cash vs. profit gap
-¥18.4M(純利益の -4.4%)
Shareholder returns
of net income 25.1% · of FCF 29.9%
Shareholder payments — dividends
of net income 11.2% · of FCF 13.3%
CapEx intensity (capex ÷ revenue)
0.8%
Investing CF relative to operating CF
13.5%

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

Five-year trend

Operating cash flow¥400.3M
FY ending Dec 2021: ¥84.8M¥84.8MFY ending Dec 2022: -¥30.5M-¥30.5MFY ending Dec 2023: ¥378.6M¥378.6MFY ending Dec 2024: ¥329.3M¥329.3MFY ending Dec 2025: ¥400.3M¥400.3MFY21FY22FY23FY24FY25
Free cash flow¥351.4M
FY ending Dec 2021: ¥63.4M¥63.4MFY ending Dec 2022: -¥164.6M-¥164.6MFY ending Dec 2023: -¥187M-¥187MFY ending Dec 2024: ¥310.9M¥310.9MFY ending Dec 2025: ¥351.4M¥351.4MFY21FY22FY23FY24FY25
Net income¥418.7M
FY ending Dec 2021: ¥332.5M¥332.5MFY ending Dec 2022: ¥181.4M¥181.4MFY ending Dec 2023: ¥375.2M¥375.2MFY ending Dec 2024: ¥433.6M¥433.6MFY ending Dec 2025: ¥418.7M¥418.7MFY21FY22FY23FY24FY25

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79期(2025/01/01-2025/12/31)

    ID S100XV0H2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第78期(2024/01/01-2024/12/31)

    ID S100VHDK2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第77期(2023/01/01-2023/12/31)

    ID S100T5WD2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第76期(2022/01/01-2022/12/31)

    ID S100QI982023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(令和3年1月1日-令和3年12月31日)

    ID S100NSFT2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(令和2年1月1日-令和2年12月31日)

    ID S100L2WT2021-03-30Open

Extracted from XBRL: 51 / 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.