Nippon AquaNippon Aqua Co., Ltd.1429東証プライム建設業FY ending Dec 2025, non-consolidated, J-GAAP

What does Nippon Aqua do with its cash?

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

Operating cash flow
¥1.51B
Capex
¥503.8M
of revenue 1.5%
Free cash flow
¥1.01B
Returned to shareholders
¥1.08B
of net income: 57%
Dividend per share
¥35
Payout ratio (reported)
58.9%

Cash flow ratios

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

Net income¥1.9B
Operating cash flow¥1.51B
Cash conversion (operating CF ÷ operating income)
54.4%
Cash vs. profit gap
-¥385.4M(純利益の -20.3%)
Shareholder payments — dividends
of net income 57.2% · of FCF 107.8%
CapEx intensity (capex ÷ revenue)
1.5%
Investing CF relative to operating CF
39.9%

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

Five-year trend

Operating cash flow¥1.51B
FY ending Dec 2021: ¥520.5M¥520.5MFY ending Dec 2022: -¥297.7M-¥297.7MFY ending Dec 2023: ¥4.02B¥4.02BFY ending Dec 2024: -¥516.5M-¥516.5MFY ending Dec 2025: ¥1.51B¥1.51BFY21FY22FY23FY24FY25
Free cash flow¥1.01B
FY ending Dec 2021: ¥164.9M¥164.9MFY ending Dec 2022: -¥586.7M-¥586.7MFY ending Dec 2023: ¥3.7B¥3.7BFY ending Dec 2024: -¥725.5M-¥725.5MFY ending Dec 2025: ¥1.01B¥1.01BFY21FY22FY23FY24FY25
Net income¥1.9B
FY ending Dec 2021: ¥953.8M¥953.8MFY ending Dec 2022: ¥1.55B¥1.55BFY ending Dec 2023: ¥2B¥2BFY ending Dec 2024: ¥1.84B¥1.84BFY ending Dec 2025: ¥1.9B¥1.9BFY21FY22FY23FY24FY25

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22期(2025/01/01-2025/12/31)

    ID S100XUQB2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2024/01/01-2024/12/31)

    ID S100VH452025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2023/01/01-2023/12/31)

    ID S100T5ZM2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2022/01/01-2022/12/31)

    ID S100QGPT2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和3年1月1日-令和3年12月31日)

    ID S100NQKU2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和2年1月1日-令和2年12月31日)

    ID S100L1CE2021-03-26Open

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.