THE PackTHE PACK CORPORATION3950東証プライムパルプ・紙FY ending Dec 2025, consolidated, J-GAAP

What does THE Pack do with its cash?

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

Operating cash flow
¥6.86B
Capex
¥3.95B
of revenue 3.8%
Free cash flow
¥2.91B
Returned to shareholders
¥3.33B
of net income: 55%
Dividend per share
¥80
Payout ratio (reported)
43.0%

Cash flow ratios

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

Net income¥6.02B
Operating cash flow¥6.86B
Cash conversion (operating CF ÷ operating income)
95.2%
Cash vs. profit gap
¥838M(純利益の 13.9%)
Shareholder returns
of net income 55.3% · of FCF 114.4%
Shareholder payments — dividends
of net income 38.7% · of FCF 80.0%
CapEx intensity (capex ÷ revenue)
3.8%
Investing CF relative to operating CF
51.2%

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

Five-year trend

Operating cash flow¥6.86B
FY ending Dec 2021: ¥7.22B¥7.22BFY ending Dec 2022: ¥5.38B¥5.38BFY ending Dec 2023: ¥4.44B¥4.44BFY ending Dec 2024: ¥7.1B¥7.1BFY ending Dec 2025: ¥6.86B¥6.86BFY21FY22FY23FY24FY25
Free cash flow¥2.91B
FY ending Dec 2021: ¥3.48B¥3.48BFY ending Dec 2022: ¥1.84B¥1.84BFY ending Dec 2023: -¥2.84B-¥2.84BFY ending Dec 2024: ¥1.41B¥1.41BFY ending Dec 2025: ¥2.91B¥2.91BFY21FY22FY23FY24FY25
Net income¥6.02B
FY ending Dec 2021: ¥2.82B¥2.82BFY ending Dec 2022: ¥4.06B¥4.06BFY ending Dec 2023: ¥5.65B¥5.65BFY ending Dec 2024: ¥6.32B¥6.32BFY ending Dec 2025: ¥6.02B¥6.02BFY21FY22FY23FY24FY25

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74期(2025/01/01-2025/12/31)

    ID S100XU2H2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第73期(2024/01/01-2024/12/31)

    ID S100VGTC2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第72期(2023/01/01-2023/12/31)

    ID S100T5K92024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第71期(2022/01/01-2022/12/31)

    ID S100QH142023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第70期(令和3年1月1日-令和3年12月31日)

    ID S100NSP32022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第69期(令和2年1月1日-令和2年12月31日)

    ID S100L0UH2021-03-25Open

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.