NS GroupNS Group, Inc.471A東証プライムその他金融業FY ending Dec 2025, consolidated, IFRS

What does NS Group do with its cash?

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

Operating cash flow
¥8.28B
Capex
¥468M
of revenue 1.6%
Free cash flow
¥7.82B
Returned to shareholders
¥6B
of net income: 95%
Dividend per share
¥265.08
Payout ratio (reported)
146.6%

Cash flow ratios

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

Net income¥6.33B
Operating cash flow¥8.28B
Cash conversion (operating CF ÷ operating income)
83.9%
Cash vs. profit gap
¥1.96B(純利益の 31.0%)
Shareholder payments — dividends
of net income 94.9% · of FCF 76.8%
CapEx intensity (capex ÷ revenue)
1.6%
Investing CF relative to operating CF
5.7%

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

Five-year trend

Operating cash flow¥8.28B
FY ending Dec 2023: ¥7.91B¥7.91BFY ending Dec 2024: ¥4.27B¥4.27BFY ending Dec 2025: ¥8.28B¥8.28BFY23FY24FY25
Free cash flow¥7.82B
FY ending Dec 2024: ¥3.85B¥3.85BFY ending Dec 2025: ¥7.82B¥7.82BFY23FY24FY25
Net income¥6.33B
FY ending Dec 2023: ¥5.11B¥5.11BFY ending Dec 2024: ¥5.68B¥5.68BFY ending Dec 2025: ¥6.33B¥6.33BFY23FY24FY25

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 (1)
  • EDINET (FSA Japan)

    有価証券報告書-第5期(2025/01/01-2025/12/31)

    ID S100XSQQ2026-03-23Open

Extracted from XBRL: 37 / 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.