Odawara EngineeringODAWARA ENGINEERING CO., LTD.6149東証スタンダード機械FY ending Dec 2025, consolidated, J-GAAP

What does Odawara Engineering do with its cash?

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

Operating cash flow
¥108.7M
Capex
¥1.46B
of revenue 8.0%
Free cash flow
-¥1.36B
Returned to shareholders
¥284.9M
of net income: 12%
Dividend per share
¥70
Payout ratio (reported)
17.6%

Cash flow ratios

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

Net income¥2.32B
Operating cash flow¥108.7M
Cash conversion (operating CF ÷ operating income)
3.6%
Cash vs. profit gap
-¥2.21B(純利益の -95.3%)
Shareholder returns
of net income 12.3%
Shareholder payments — dividends
of net income 12.3%
CapEx intensity (capex ÷ revenue)
8.0%
Investing CF relative to operating CF
1808.9%

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

Five-year trend

Operating cash flow¥108.7M
FY ending Dec 2021: ¥1.34B¥1.34BFY ending Dec 2022: ¥1.99B¥1.99BFY ending Dec 2023: ¥3.81B¥3.81BFY ending Dec 2024: ¥3.29B¥3.29BFY ending Dec 2025: ¥108.7M¥108.7MFY21FY22FY23FY24FY25
Free cash flow-¥1.36B
FY ending Dec 2021: ¥1.03B¥1.03BFY ending Dec 2022: ¥1.49B¥1.49BFY ending Dec 2023: ¥3.58B¥3.58BFY ending Dec 2024: ¥2.45B¥2.45BFY ending Dec 2025: -¥1.36B-¥1.36BFY21FY22FY23FY24FY25
Net income¥2.32B
FY ending Dec 2021: ¥925.7M¥925.7MFY ending Dec 2022: ¥801.5M¥801.5MFY ending Dec 2023: ¥1.53B¥1.53BFY ending Dec 2024: ¥865.1M¥865.1MFY ending Dec 2025: ¥2.32B¥2.32BFY21FY22FY23FY24FY25

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 S100XSNC2026-03-24Open
  • EDINET (FSA Japan)

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

    ID S100VHL42025-03-28Open
  • EDINET (FSA Japan)

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

    ID S100T50N2024-03-28Open
  • EDINET (FSA Japan)

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

    ID S100QHG32023-03-30Open
  • 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 S100NREL2022-03-30Open
  • 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 S100L0MH2021-03-30Open

Extracted from XBRL: 49 / 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.