Odawara Auto-Machine MFG.ODAWARA AUTO-MACHINE MFG.CO.,LTD.7314東証スタンダード輸送用機器FY ending Dec 2025, consolidated, J-GAAP

What does Odawara Auto-Machine MFG. do with its cash?

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

Operating cash flow
¥1.45B
Capex
¥90.6M
of revenue 1.2%
Free cash flow
¥1.36B
Returned to shareholders
¥88.8M
of net income: 92%
Dividend per share
¥40

Cash flow ratios

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

Net income¥96.6M
Operating cash flow¥1.45B
Cash conversion (operating CF ÷ operating income)
933.5%
Cash vs. profit gap
¥1.36B(純利益の 1404.1%)
Shareholder payments — dividends
of net income 91.9% · of FCF 6.5%
CapEx intensity (capex ÷ revenue)
1.2%
Investing CF relative to operating CF
1.8%

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

Five-year trend

Operating cash flow¥1.45B
FY ending Dec 2021: ¥132M¥132MFY ending Dec 2022: ¥375M¥375MFY ending Dec 2023: -¥1.05B-¥1.05BFY ending Dec 2024: -¥1.14B-¥1.14BFY ending Dec 2025: ¥1.45B¥1.45BFY21FY22FY23FY24FY25
Free cash flow¥1.36B
FY ending Dec 2021: -¥213.1M-¥213.1MFY ending Dec 2022: ¥156.4M¥156.4MFY ending Dec 2023: -¥1.1B-¥1.1BFY ending Dec 2024: -¥1.28B-¥1.28BFY ending Dec 2025: ¥1.36B¥1.36BFY21FY22FY23FY24FY25
Net income¥96.6M
FY ending Dec 2021: ¥99.9M¥99.9MFY ending Dec 2022: -¥42.6M-¥42.6MFY ending Dec 2023: ¥191.6M¥191.6MFY ending Dec 2024: ¥293.4M¥293.4MFY ending Dec 2025: ¥96.6M¥96.6MFY21FY22FY23FY24FY25

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47期(2025/01/01-2025/12/31)

    ID S100XT5I2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第46期(2024/01/01-2024/12/31)

    ID S100VGZU2025-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第45期(2023/01/01-2023/12/31)

    ID S100TM5F2024-06-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第44期(2022/01/01-2022/12/31)

    ID S100QFNE2023-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(令和3年1月1日-令和3年12月31日)

    ID S100NQ5B2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(令和2年1月1日-令和2年12月31日)

    ID S100L0DB2021-03-24Open

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.