Nihonwasou HoldingsNIHONWASOU HOLDINGS,INC.2499東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Nihonwasou Holdings do with its cash?

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

Operating cash flow
¥385.9M
Capex
¥5.5M
of revenue 0.1%
Free cash flow
¥380.4M
Returned to shareholders
¥126.9M
of net income: 55%
Dividend per share
¥16
Payout ratio (reported)
109.0%

Cash flow ratios

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

Net income¥231.2M
Operating cash flow¥385.9M
Cash conversion (operating CF ÷ operating income)
102.8%
Cash vs. profit gap
¥154.7M(純利益の 66.9%)
Shareholder payments — dividends
of net income 54.9% · of FCF 33.4%
CapEx intensity (capex ÷ revenue)
0.1%
Investing CF relative to operating CF
24.2%

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

Five-year trend

Operating cash flow¥385.9M
FY ending Dec 2021: ¥751.7M¥751.7MFY ending Dec 2022: ¥27.2M¥27.2MFY ending Dec 2023: -¥179.3M-¥179.3MFY ending Dec 2024: ¥343.1M¥343.1MFY ending Dec 2025: ¥385.9M¥385.9MFY21FY22FY23FY24FY25
Free cash flow¥380.4M
FY ending Dec 2021: ¥726.6M¥726.6MFY ending Dec 2022: ¥12.1M¥12.1MFY ending Dec 2023: -¥202.1M-¥202.1MFY ending Dec 2024: ¥327.7M¥327.7MFY ending Dec 2025: ¥380.4M¥380.4MFY21FY22FY23FY24FY25
Net income¥231.2M
FY ending Dec 2021: ¥270.9M¥270.9MFY ending Dec 2022: ¥236.7M¥236.7MFY ending Dec 2023: ¥172.7M¥172.7MFY ending Dec 2024: ¥296.5M¥296.5MFY ending Dec 2025: ¥231.2M¥231.2MFY21FY22FY23FY24FY25

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40期(2025/01/01-2025/12/31)

    ID S100XTS22026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(2024/01/01-2024/12/31)

    ID S100VICO2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2023/01/01-2023/12/31)

    ID S100T6IU2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(2022/01/01-2022/12/31)

    ID S100QI3F2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(令和3年1月1日-令和3年12月31日)

    ID S100NSXJ2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(令和2年1月1日-令和2年12月31日)

    ID S100L3AL2021-03-31Open

Extracted from XBRL: 47 / 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.