Original Engineering ConsultantsORIGINAL ENGINEERING CONSULTANTS CO.,LTD4642東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Original Engineering Consultants do with its cash?

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

Operating cash flow
¥604.5M
Capex
¥169.6M
of revenue 2.0%
Free cash flow
¥434.8M
Returned to shareholders
¥192.4M
of net income: 36%
Dividend per share
¥35
Payout ratio (reported)
30.8%

Cash flow ratios

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

Net income¥541.3M
Operating cash flow¥604.5M
Cash conversion (operating CF ÷ operating income)
65.6%
Cash vs. profit gap
¥63.1M(純利益の 11.7%)
Shareholder returns
of net income 35.5% · of FCF 44.2%
Shareholder payments — dividends
of net income 35.5% · of FCF 44.2%
CapEx intensity (capex ÷ revenue)
2.0%
Investing CF relative to operating CF
247.5%

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

Five-year trend

Operating cash flow¥604.5M
FY ending Dec 2021: ¥282.4M¥282.4MFY ending Dec 2022: ¥691.7M¥691.7MFY ending Dec 2023: ¥399.4M¥399.4MFY ending Dec 2024: ¥241.6M¥241.6MFY ending Dec 2025: ¥604.5M¥604.5MFY21FY22FY23FY24FY25
Free cash flow¥434.8M
FY ending Dec 2021: ¥220.9M¥220.9MFY ending Dec 2022: ¥623.3M¥623.3MFY ending Dec 2023: ¥346.8M¥346.8MFY ending Dec 2024: ¥151.9M¥151.9MFY ending Dec 2025: ¥434.8M¥434.8MFY21FY22FY23FY24FY25
Net income¥541.3M
FY ending Dec 2021: ¥376.1M¥376.1MFY ending Dec 2022: ¥415.6M¥415.6MFY ending Dec 2023: ¥477.4M¥477.4MFY ending Dec 2024: ¥650.2M¥650.2MFY ending Dec 2025: ¥541.3M¥541.3MFY21FY22FY23FY24FY25

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64期(2025/01/01-2025/12/31)

    ID S100XU332026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(2024/01/01-2024/12/31)

    ID S100VH5F2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2023/01/01-2023/12/31)

    ID S100T4552024-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(2022/01/01-2022/12/31)

    ID S100QGLW2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(令和3年1月1日-令和3年12月31日)

    ID S100NR1M2022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(令和2年1月1日-令和2年12月31日)

    ID S100L0LQ2021-03-26Open

Extracted from XBRL: 48 / 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.