Orchestra HoldingsOrchestra Holdings Inc.6533東証プライムサービス業FY ending Dec 2025, consolidated, IFRS

What does Orchestra Holdings do with its cash?

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

Operating cash flow
¥1.04B
Capex
¥79.2M
of revenue 0.5%
Free cash flow
¥957.8M
Returned to shareholders
¥357.6M
of net income: 44%
Dividend per share
¥12
Payout ratio (reported)
14.1%

Cash flow ratios

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

Net income¥816.8M
Operating cash flow¥1.04B
Cash conversion (operating CF ÷ operating income)
71.9%
Cash vs. profit gap
¥220.1M(純利益の 27.0%)
Shareholder returns
of net income 43.8% · of FCF 37.3%
Shareholder payments — dividends
of net income 13.1% · of FCF 11.2%
CapEx intensity (capex ÷ revenue)
0.5%
Investing CF relative to operating CF
114.3%

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

Five-year trend

Operating cash flow¥1.04B
FY ending Dec 2021: ¥1.11B¥1.11BFY ending Dec 2022: -¥484.5M-¥484.5MFY ending Dec 2023: ¥1B¥1BFY ending Dec 2024: ¥1.4B¥1.4BFY ending Dec 2025: ¥1.04B¥1.04BFY21FY22FY23FY24FY25
Free cash flow¥957.8M
FY ending Dec 2021: ¥1.11B¥1.11BFY ending Dec 2022: -¥533.7M-¥533.7MFY ending Dec 2023: ¥972.4M¥972.4MFY ending Dec 2024: ¥1.36B¥1.36BFY ending Dec 2025: ¥957.8M¥957.8MFY21FY22FY23FY24FY25
Net income¥816.8M
FY ending Dec 2021: ¥757.2M¥757.2MFY ending Dec 2022: ¥853.7M¥853.7MFY ending Dec 2023: ¥474.2M¥474.2MFY ending Dec 2024: ¥740.5M¥740.5MFY ending Dec 2025: ¥816.8M¥816.8MFY21FY22FY23FY24FY25

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17期(2025/01/01-2025/12/31)

    ID S100XTR22026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2024/01/01-2024/12/31)

    ID S100VH3E2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2023/01/01-2023/12/31)

    ID S100T6KZ2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2022/01/01-2022/12/31)

    ID S100QGLE2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(令和3年1月1日-令和3年12月31日)

    ID S100NRRI2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(令和2年1月1日-令和2年12月31日)

    ID S100L3FU2021-03-31Open

Extracted from XBRL: 42 / Derived from other figures: 2

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.