NJSNJS Co.,Ltd.2325東証プライムサービス業FY ending Dec 2025, consolidated, J-GAAP

What does NJS do with its cash?

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

Operating cash flow
¥2.08B
Capex
¥661.4M
of revenue 2.7%
Free cash flow
¥1.41B
Returned to shareholders
¥955.2M
of net income: 44%
Dividend per share
¥105
Payout ratio (reported)
47.8%

Cash flow ratios

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

Net income¥2.18B
Operating cash flow¥2.08B
Cash conversion (operating CF ÷ operating income)
63.5%
Cash vs. profit gap
-¥107.2M(純利益の -4.9%)
Shareholder returns
of net income 43.8% · of FCF 67.6%
Shareholder payments — dividends
of net income 43.7% · of FCF 67.5%
CapEx intensity (capex ÷ revenue)
2.7%
Investing CF relative to operating CF
45.9%

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

Five-year trend

Operating cash flow¥2.08B
FY ending Dec 2021: ¥227M¥227MFY ending Dec 2022: ¥1.95B¥1.95BFY ending Dec 2023: ¥1.55B¥1.55BFY ending Dec 2024: ¥1.79B¥1.79BFY ending Dec 2025: ¥2.08B¥2.08BFY21FY22FY23FY24FY25
Free cash flow¥1.41B
FY ending Dec 2021: -¥473M-¥473MFY ending Dec 2022: ¥951.1M¥951.1MFY ending Dec 2023: ¥1.05B¥1.05BFY ending Dec 2024: ¥1.41B¥1.41BFY ending Dec 2025: ¥1.41B¥1.41BFY21FY22FY23FY24FY25
Net income¥2.18B
FY ending Dec 2021: ¥1.93B¥1.93BFY ending Dec 2022: ¥1.73B¥1.73BFY ending Dec 2023: ¥2B¥2BFY ending Dec 2024: ¥2.12B¥2.12BFY ending Dec 2025: ¥2.18B¥2.18BFY21FY22FY23FY24FY25

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76期(2025/01/01-2025/12/31)

    ID S100XV5A2026-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(2024/01/01-2024/12/31)

    ID S100VHUQ2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(2023/01/01-2023/12/31)

    ID S100T57D2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第73期(2022/01/01-2022/12/31)

    ID S100QICT2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第72期(令和3年1月1日-令和3年12月31日)

    ID S100NRHS2022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第71期(令和2年1月1日-令和2年12月31日)

    ID S100L2NQ2021-03-30Open

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.