NoritzNORITZ CORPORATION5943東証プライム金属製品FY ending Dec 2025, consolidated, J-GAAP

What does Noritz do with its cash?

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

Operating cash flow
¥9.96B
Capex
¥6.21B
of revenue 3.1%
Free cash flow
¥3.75B
Returned to shareholders
¥5.28B
of net income: 157%
Dividend per share
¥74
Payout ratio (reported)
201.4%

Cash flow ratios

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

Net income¥3.36B
Operating cash flow¥9.96B
Cash conversion (operating CF ÷ operating income)
231.7%
Cash vs. profit gap
¥6.6B(純利益の 196.7%)
Shareholder returns
of net income 157.2% · of FCF 140.6%
Shareholder payments — dividends
of net income 97.6% · of FCF 87.3%
CapEx intensity (capex ÷ revenue)
3.1%
Investing CF relative to operating CF
111.7%

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

Five-year trend

Operating cash flow¥9.96B
FY ending Dec 2021: ¥15.4B¥15.4BFY ending Dec 2022: ¥2.4B¥2.4BFY ending Dec 2023: -¥1.87B-¥1.87BFY ending Dec 2024: ¥8.62B¥8.62BFY ending Dec 2025: ¥9.96B¥9.96BFY21FY22FY23FY24FY25
Free cash flow¥3.75B
FY ending Dec 2021: ¥11.8B¥11.8BFY ending Dec 2022: -¥2.03B-¥2.03BFY ending Dec 2023: -¥9.59B-¥9.59BFY ending Dec 2024: ¥1.6B¥1.6BFY ending Dec 2025: ¥3.75B¥3.75BFY21FY22FY23FY24FY25
Net income¥3.36B
FY ending Dec 2021: ¥5.48B¥5.48BFY ending Dec 2022: ¥4.8B¥4.8BFY ending Dec 2023: ¥868M¥868MFY ending Dec 2024: ¥4.38B¥4.38BFY ending Dec 2025: ¥3.36B¥3.36BFY21FY22FY23FY24FY25

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 S100XUKL2026-03-26Open
  • EDINET (FSA Japan)

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

    ID S100VGXF2025-03-27Open
  • EDINET (FSA Japan)

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

    ID S100T5D42024-03-28Open
  • EDINET (FSA Japan)

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

    ID S100QI0P2023-03-30Open
  • 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 S100NROX2022-03-30Open
  • 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 S100L2302021-03-30Open

Extracted from XBRL: 56 / 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.