OnambaOnamba Co.,Ltd.5816東証スタンダード非鉄金属FY ending Dec 2025, consolidated, J-GAAP

What does Onamba do with its cash?

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

Operating cash flow
¥1.81B
Capex
¥1.43B
of revenue 3.2%
Free cash flow
¥378M
Returned to shareholders
¥597.1M
of net income: 39%
Dividend per share
¥41
Payout ratio (reported)
93.5%

Cash flow ratios

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

Net income¥1.51B
Operating cash flow¥1.81B
Cash conversion (operating CF ÷ operating income)
69.5%
Cash vs. profit gap
¥293.1M(純利益の 19.4%)
Shareholder payments — dividends
of net income 39.4% · of FCF 158.0%
CapEx intensity (capex ÷ revenue)
3.2%
Investing CF relative to operating CF
84.1%

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

Five-year trend

Operating cash flow¥1.81B
FY ending Dec 2021: ¥180.6M¥180.6MFY ending Dec 2022: ¥1.36B¥1.36BFY ending Dec 2023: ¥4.45B¥4.45BFY ending Dec 2024: ¥2.32B¥2.32BFY ending Dec 2025: ¥1.81B¥1.81BFY21FY22FY23FY24FY25
Free cash flow¥378M
FY ending Dec 2021: -¥549.1M-¥549.1MFY ending Dec 2022: ¥675.2M¥675.2MFY ending Dec 2023: ¥3.49B¥3.49BFY ending Dec 2024: ¥810.1M¥810.1MFY ending Dec 2025: ¥378M¥378MFY21FY22FY23FY24FY25
Net income¥1.51B
FY ending Dec 2021: ¥1.02B¥1.02BFY ending Dec 2022: ¥2.13B¥2.13BFY ending Dec 2023: ¥1.98B¥1.98BFY ending Dec 2024: ¥2.78B¥2.78BFY ending Dec 2025: ¥1.51B¥1.51BFY21FY22FY23FY24FY25

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95期(2025/01/01-2025/12/31)

    ID S100XV822026-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第94期(2024/01/01-2024/12/31)

    ID S100VHZ62025-03-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第93期(2023/01/01-2023/12/31)

    ID S100THB82024-05-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第92期(2022/01/01-2022/12/31)

    ID S100QG992023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第91期(令和3年1月1日-令和3年12月31日)

    ID S100NQQG2022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第90期(令和2年1月1日-令和2年12月31日)

    ID S100L1X62021-03-29Open

Extracted from XBRL: 52 / 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.