PAPA Co., Ltd4766東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does PA do with its cash?

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

Operating cash flow
¥116.3M
Capex
¥62.8M
of revenue 3.1%
Free cash flow
¥53.5M
Returned to shareholders
¥45.1M
of net income: 47%
Dividend per share
¥8.2
Payout ratio (reported)
140.2%

Cash flow ratios

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

Net income¥95.9M
Operating cash flow¥116.3M
Cash conversion (operating CF ÷ operating income)
91.3%
Cash vs. profit gap
¥20.5M(純利益の 21.4%)
Shareholder returns
of net income 47.0% · of FCF 84.2%
Shareholder payments — dividends
of net income 47.0% · of FCF 84.2%
CapEx intensity (capex ÷ revenue)
3.1%
Investing CF relative to operating CF
66.0%

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

Five-year trend

Operating cash flow¥116.3M
FY ending Dec 2021: -¥92.7M-¥92.7MFY ending Dec 2022: ¥58.3M¥58.3MFY ending Dec 2023: ¥111.3M¥111.3MFY ending Dec 2024: ¥21.8M¥21.8MFY ending Dec 2025: ¥116.3M¥116.3MFY21FY22FY23FY24FY25
Free cash flow¥53.5M
FY ending Dec 2021: -¥120.8M-¥120.8MFY ending Dec 2022: ¥11.6M¥11.6MFY ending Dec 2023: ¥105.1M¥105.1MFY ending Dec 2024: ¥11.1M¥11.1MFY ending Dec 2025: ¥53.5M¥53.5MFY21FY22FY23FY24FY25
Net income¥95.9M
FY ending Dec 2021: -¥280.5M-¥280.5MFY ending Dec 2022: ¥49.2M¥49.2MFY ending Dec 2023: ¥45M¥45MFY ending Dec 2024: ¥73.4M¥73.4MFY ending Dec 2025: ¥95.9M¥95.9MFY21FY22FY23FY24FY25

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40期(2025/01/01-2025/12/31)

    ID S100XUYO2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(2024/01/01-2024/12/31)

    ID S100VF1S2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2023/01/01-2023/12/31)

    ID S100T5GC2024-03-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第37期(2022/01/01-2022/12/31)

    ID S100QLC22023-04-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(令和3年1月1日-令和3年12月31日)

    ID S100NRP32022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(令和2年1月1日-令和2年12月31日)

    ID S100L2HV2021-03-30Open

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.