Optex GroupOPTEX GROUP Company,Limited6914東証プライム電気機器FY ending Dec 2025, consolidated, J-GAAP

What does Optex Group do with its cash?

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

Operating cash flow
¥9.45B
Capex
¥3.77B
of revenue 5.7%
Free cash flow
¥5.68B
Returned to shareholders
¥1.6B
of net income: 24%
Dividend per share
¥56
Payout ratio (reported)
111.4%

Cash flow ratios

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

Net income¥6.59B
Operating cash flow¥9.45B
Cash conversion (operating CF ÷ operating income)
115.9%
Cash vs. profit gap
¥2.85B(純利益の 43.3%)
Shareholder returns
of net income 24.3% · of FCF 28.2%
Shareholder payments — dividends
of net income 24.3% · of FCF 28.2%
CapEx intensity (capex ÷ revenue)
5.7%
Investing CF relative to operating CF
40.0%

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

Five-year trend

Operating cash flow¥9.45B
FY ending Dec 2021: ¥3.1B¥3.1BFY ending Dec 2022: ¥1.67B¥1.67BFY ending Dec 2023: ¥2.11B¥2.11BFY ending Dec 2024: ¥7.7B¥7.7BFY ending Dec 2025: ¥9.45B¥9.45BFY21FY22FY23FY24FY25
Free cash flow¥5.68B
FY ending Dec 2021: ¥2.01B¥2.01BFY ending Dec 2022: ¥289M¥289MFY ending Dec 2023: ¥777M¥777MFY ending Dec 2024: ¥5.92B¥5.92BFY ending Dec 2025: ¥5.68B¥5.68BFY21FY22FY23FY24FY25
Net income¥6.59B
FY ending Dec 2021: ¥3.76B¥3.76BFY ending Dec 2022: ¥4.75B¥4.75BFY ending Dec 2023: ¥4.61B¥4.61BFY ending Dec 2024: ¥5.69B¥5.69BFY ending Dec 2025: ¥6.59B¥6.59BFY21FY22FY23FY24FY25

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 S100XU362026-03-26Open
  • EDINET (FSA Japan)

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

    ID S100VH882025-03-28Open
  • EDINET (FSA Japan)

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

    ID S100T4MC2024-03-27Open
  • EDINET (FSA Japan)

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

    ID S100QFMW2023-03-24Open
  • 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 S100NPTF2022-03-25Open
  • 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 S100L1MR2021-03-26Open

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.