Noritsu KokiNoritsu Koki Co.,Ltd.7744東証プライム精密機器FY ending Dec 2025, consolidated, IFRS

What does Noritsu Koki do with its cash?

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

Operating cash flow
¥19.9B
Capex
¥2.92B
of revenue 2.4%
Free cash flow
¥17B
Returned to shareholders
¥10.3B
of net income: 66%
Dividend per share
¥147
Payout ratio (reported)
404.2%

Cash flow ratios

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

Net income¥15.6B
Operating cash flow¥19.9B
Cash conversion (operating CF ÷ operating income)
95.8%
Cash vs. profit gap
¥4.31B(純利益の 27.6%)
Shareholder returns
of net income 65.9% · of FCF 60.5%
Shareholder payments — dividends
of net income 52.9% · of FCF 48.6%
CapEx intensity (capex ÷ revenue)
2.4%
Investing CF relative to operating CF
0.2%

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

Five-year trend

Operating cash flow¥19.9B
FY ending Dec 2021: ¥3.91B¥3.91BFY ending Dec 2022: ¥11.7B¥11.7BFY ending Dec 2023: -¥31.6B-¥31.6BFY ending Dec 2024: ¥31.9B¥31.9BFY ending Dec 2025: ¥19.9B¥19.9BFY21FY22FY23FY24FY25
Free cash flow¥17B
FY ending Dec 2021: ¥1.71B¥1.71BFY ending Dec 2022: ¥9.78B¥9.78BFY ending Dec 2023: -¥33.6B-¥33.6BFY ending Dec 2024: ¥30.3B¥30.3BFY ending Dec 2025: ¥17B¥17BFY21FY22FY23FY24FY25
Net income¥15.6B
FY ending Dec 2021: ¥5.12B¥5.12BFY ending Dec 2022: ¥101.6B¥101.6BFY ending Dec 2023: ¥10.2B¥10.2BFY ending Dec 2024: ¥16.1B¥16.1BFY ending Dec 2025: ¥15.6B¥15.6BFY21FY22FY23FY24FY25

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71期(2025/01/01-2025/12/31)

    ID S100XS3C2026-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第70期(2024/01/01-2024/12/31)

    ID S100VIFV2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第69期(2023/01/01-2023/12/31)

    ID S100T3N62024-03-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第68期(2022/01/01-2022/12/31)

    ID S100QG0I2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第67期(令和3年1月1日-令和3年12月31日)

    ID S100NQKC2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(令和2年4月1日-令和2年12月31日)

    ID S100L25H2021-03-29Open

Extracted from XBRL: 43 / 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.