SembaSEMBA CORPORATION6540東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Semba do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥2.14B
Capex
¥51M
of revenue 0.2%
Free cash flow
-¥2.19B
Returned to shareholders
¥744.3M
of net income: 49%
Dividend per share
¥76
Payout ratio (reported)
62.2%

Cash flow ratios

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

Net income¥1.52B
Operating cash flow-¥2.14B
Cash conversion (operating CF ÷ operating income)
-92.9%
Cash vs. profit gap
-¥3.66B(純利益の -241.3%)
Shareholder returns
of net income 49.1%
Shareholder payments — dividends
of net income 49.1%
CapEx intensity (capex ÷ revenue)
0.2%

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

Five-year trend

Operating cash flow-¥2.14B
FY ending Dec 2021: ¥536.6M¥536.6MFY ending Dec 2022: ¥1.28B¥1.28BFY ending Dec 2023: -¥655.3M-¥655.3MFY ending Dec 2024: ¥3.53B¥3.53BFY ending Dec 2025: -¥2.14B-¥2.14BFY21FY22FY23FY24FY25
Free cash flow-¥2.19B
FY ending Dec 2021: ¥402.3M¥402.3MFY ending Dec 2022: ¥1.13B¥1.13BFY ending Dec 2023: -¥777.4M-¥777.4MFY ending Dec 2024: ¥3.39B¥3.39BFY ending Dec 2025: -¥2.19B-¥2.19BFY21FY22FY23FY24FY25
Net income¥1.52B
FY ending Dec 2021: ¥296.7M¥296.7MFY ending Dec 2022: ¥451.5M¥451.5MFY ending Dec 2023: ¥1.03B¥1.03BFY ending Dec 2024: ¥1.5B¥1.5BFY ending Dec 2025: ¥1.52B¥1.52BFY21FY22FY23FY24FY25

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65期(2025/01/01-2025/12/31)

    ID S100XTA72026-03-25Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第64期(2024/01/01-2024/12/31)

    ID S100VKEL2025-04-04Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(2023/01/01-2023/12/31)

    ID S100T3SK2024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2022/01/01-2022/12/31)

    ID S100QFR72023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(令和3年1月1日-令和3年12月31日)

    ID S100NPR62022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(令和2年1月1日-令和2年12月31日)

    ID S100KZT82021-03-25Open

Extracted from XBRL: 49 / 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.