Nippon DenkoNippon Denko Co., Ltd.5563東証プライム鉄鋼FY ending Dec 2025, consolidated, J-GAAP

What does Nippon Denko do with its cash?

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

Operating cash flow
¥14.6B
Capex
¥4.83B
of revenue 6.2%
Free cash flow
¥9.74B
Returned to shareholders
¥5.68B
of net income: 400%
Dividend per share
¥12
Payout ratio (reported)
53.5%

Cash flow ratios

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

Net income¥1.42B
Operating cash flow¥14.6B
Cash conversion (operating CF ÷ operating income)
282.3%
Cash vs. profit gap
¥13.2B(純利益の 927.4%)
Shareholder returns
of net income 400.4% · of FCF 58.3%
Shareholder payments — dividends
of net income 116.1% · of FCF 16.9%
CapEx intensity (capex ÷ revenue)
6.2%
Investing CF relative to operating CF
38.3%

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

Five-year trend

Operating cash flow¥14.6B
FY ending Dec 2021: ¥5.25B¥5.25BFY ending Dec 2022: ¥6.28B¥6.28BFY ending Dec 2023: ¥8.78B¥8.78BFY ending Dec 2024: ¥5.96B¥5.96BFY ending Dec 2025: ¥14.6B¥14.6BFY21FY22FY23FY24FY25
Free cash flow¥9.74B
FY ending Dec 2021: ¥2.53B¥2.53BFY ending Dec 2022: ¥1.74B¥1.74BFY ending Dec 2023: ¥3.98B¥3.98BFY ending Dec 2024: ¥1.66B¥1.66BFY ending Dec 2025: ¥9.74B¥9.74BFY21FY22FY23FY24FY25
Net income¥1.42B
FY ending Dec 2021: ¥7.77B¥7.77BFY ending Dec 2022: ¥7.95B¥7.95BFY ending Dec 2023: ¥4.33B¥4.33BFY ending Dec 2024: ¥3.14B¥3.14BFY ending Dec 2025: ¥1.42B¥1.42BFY21FY22FY23FY24FY25

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126期(2025/01/01-2025/12/31)

    ID S100XUK72026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第125期(2024/01/01-2024/12/31)

    ID S100VHVE2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第124期(2023/01/01-2023/12/31)

    ID S100T63P2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第123期(2022/01/01-2022/12/31)

    ID S100QIHV2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第122期(令和3年1月1日-令和3年12月31日)

    ID S100NSJ22022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第121期(令和2年1月1日-令和2年12月31日)

    ID S100L2YY2021-03-30Open

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.