PigeonPIGEON CORPORATION7956東証プライムその他製品FY ending Dec 2025, consolidated, J-GAAP

What does Pigeon do with its cash?

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

Operating cash flow
¥13.1B
Capex
¥3.14B
of revenue 2.9%
Free cash flow
¥9.92B
Returned to shareholders
¥9.11B
of net income: 106%
Dividend per share
¥76
Payout ratio (reported)
107.9%

Cash flow ratios

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

Net income¥8.57B
Operating cash flow¥13.1B
Cash conversion (operating CF ÷ operating income)
99.2%
Cash vs. profit gap
¥4.49B(純利益の 52.4%)
Shareholder returns
of net income 106.2% · of FCF 91.8%
Shareholder payments — dividends
of net income 106.2% · of FCF 91.8%
CapEx intensity (capex ÷ revenue)
2.9%
Investing CF relative to operating CF
24.1%

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

Five-year trend

Operating cash flow¥13.1B
FY ending Dec 2021: ¥10.9B¥10.9BFY ending Dec 2022: ¥13.2B¥13.2BFY ending Dec 2023: ¥14.5B¥14.5BFY ending Dec 2024: ¥14.3B¥14.3BFY ending Dec 2025: ¥13.1B¥13.1BFY21FY22FY23FY24FY25
Free cash flow¥9.92B
FY ending Dec 2021: ¥5B¥5BFY ending Dec 2022: ¥7.65B¥7.65BFY ending Dec 2023: ¥8.85B¥8.85BFY ending Dec 2024: ¥12B¥12BFY ending Dec 2025: ¥9.92B¥9.92BFY21FY22FY23FY24FY25
Net income¥8.57B
FY ending Dec 2021: ¥8.79B¥8.79BFY ending Dec 2022: ¥8.58B¥8.58BFY ending Dec 2023: ¥7.42B¥7.42BFY ending Dec 2024: ¥8.37B¥8.37BFY ending Dec 2025: ¥8.57B¥8.57BFY21FY22FY23FY24FY25

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69期(2025/01/01-2025/12/31)

    ID S100XS402026-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第68期(2024/01/01-2024/12/31)

    ID S100VHAD2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第67期(2023/01/01-2023/12/31)

    ID S100T5CY2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(2022/01/01-2022/12/31)

    ID S100QHPQ2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(令和3年1月1日-令和3年12月31日)

    ID S100NRXY2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(令和2年1月1日-令和2年12月31日)

    ID S100L38X2021-03-31Open

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.