RyobiRYOBI LIMITED5851東証プライム非鉄金属FY ending Dec 2025, consolidated, J-GAAP

What does Ryobi do with its cash?

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

Operating cash flow
¥13.9B
Capex
¥20.6B
of revenue 6.7%
Free cash flow
-¥6.68B
Returned to shareholders
¥4.49B
of net income: 40%
Dividend per share
¥100
Payout ratio (reported)
57.2%

Cash flow ratios

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

Net income¥11.2B
Operating cash flow¥13.9B
Cash conversion (operating CF ÷ operating income)
109.7%
Cash vs. profit gap
¥2.71B(純利益の 24.2%)
Shareholder returns
of net income 40.2%
Shareholder payments — dividends
of net income 26.7%
CapEx intensity (capex ÷ revenue)
6.7%
Investing CF relative to operating CF
162.2%

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

Five-year trend

Operating cash flow¥13.9B
FY ending Dec 2021: ¥14.9B¥14.9BFY ending Dec 2022: ¥16.8B¥16.8BFY ending Dec 2023: ¥26B¥26BFY ending Dec 2024: ¥29.2B¥29.2BFY ending Dec 2025: ¥13.9B¥13.9BFY21FY22FY23FY24FY25
Free cash flow-¥6.68B
FY ending Dec 2021: ¥3.05B¥3.05BFY ending Dec 2022: -¥92M-¥92MFY ending Dec 2023: ¥9.68B¥9.68BFY ending Dec 2024: ¥15.1B¥15.1BFY ending Dec 2025: -¥6.68B-¥6.68BFY21FY22FY23FY24FY25
Net income¥11.2B
FY ending Dec 2021: -¥4.4B-¥4.4BFY ending Dec 2022: ¥4.78B¥4.78BFY ending Dec 2023: ¥10.1B¥10.1BFY ending Dec 2024: ¥6.93B¥6.93BFY ending Dec 2025: ¥11.2B¥11.2BFY21FY22FY23FY24FY25

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114期(2025/01/01-2025/12/31)

    ID S100XT402026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第113期(2024/01/01-2024/12/31)

    ID S100VGKQ2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第112期(2023/01/01-2023/12/31)

    ID S100T40Z2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第111期(2022/01/01-2022/12/31)

    ID S100QGSK2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第110期(令和3年1月1日-令和3年12月31日)

    ID S100NRKS2022-03-29Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第109期(令和2年1月1日-令和2年12月31日)

    ID S100L3312021-03-30Open

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.