PoppinsPoppins Corporation7358東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Poppins do with its cash?

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

Operating cash flow
¥1.53B
Capex
¥720M
of revenue 2.1%
Free cash flow
¥815M
Returned to shareholders
¥389M
of net income: 34%
Dividend per share
¥45
Payout ratio (reported)
74.9%

Cash flow ratios

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

Net income¥1.14B
Operating cash flow¥1.53B
Cash conversion (operating CF ÷ operating income)
83.4%
Cash vs. profit gap
¥393M(純利益の 34.4%)
Shareholder payments — dividends
of net income 34.1% · of FCF 47.7%
CapEx intensity (capex ÷ revenue)
2.1%
Investing CF relative to operating CF
23.8%

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

Five-year trend

Operating cash flow¥1.53B
FY ending Dec 2021: ¥1.28B¥1.28BFY ending Dec 2022: ¥304M¥304MFY ending Dec 2023: ¥771M¥771MFY ending Dec 2024: ¥1.84B¥1.84BFY ending Dec 2025: ¥1.53B¥1.53BFY21FY22FY23FY24FY25
Free cash flow¥815M
FY ending Dec 2021: ¥453M¥453MFY ending Dec 2022: -¥1.46B-¥1.46BFY ending Dec 2023: -¥869M-¥869MFY ending Dec 2024: ¥1.16B¥1.16BFY ending Dec 2025: ¥815M¥815MFY21FY22FY23FY24FY25
Net income¥1.14B
FY ending Dec 2021: ¥966M¥966MFY ending Dec 2022: ¥824M¥824MFY ending Dec 2023: ¥677M¥677MFY ending Dec 2024: ¥776M¥776MFY ending Dec 2025: ¥1.14B¥1.14BFY21FY22FY23FY24FY25

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10期(2025/01/01-2025/12/31)

    ID S100XTK02026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2024/01/01-2024/12/31)

    ID S100VI822025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(2023/01/01-2023/12/31)

    ID S100T6CT2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(2022/01/01-2022/12/31)

    ID S100QHZ22023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第6期(令和3年1月1日-令和3年12月31日)

    ID S100NS3P2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第5期(令和2年1月1日-令和2年12月31日)

    ID S100L2IT2021-03-30Open

Extracted from XBRL: 48 / 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.