ShimanoSHIMANO INC.7309東証プライム輸送用機器FY ending Dec 2025, consolidated, J-GAAP

What does Shimano do with its cash?

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

Operating cash flow
¥63.8B
Capex
¥45.8B
of revenue 9.8%
Free cash flow
¥18B
Returned to shareholders
¥78.6B
of net income: 231%
Dividend per share
¥339
Payout ratio (reported)
22.9%

Cash flow ratios

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

Net income¥34B
Operating cash flow¥63.8B
Cash conversion (operating CF ÷ operating income)
123.4%
Cash vs. profit gap
¥29.8B(純利益の 87.6%)
Shareholder returns
of net income 231.3% · of FCF 436.4%
Shareholder payments — dividends
of net income 84.2% · of FCF 158.8%
CapEx intensity (capex ÷ revenue)
9.8%
Investing CF relative to operating CF
63.8%

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

Five-year trend

Operating cash flow¥63.8B
FY ending Dec 2021: ¥112.4B¥112.4BFY ending Dec 2022: ¥110.7B¥110.7BFY ending Dec 2023: ¥114.6B¥114.6BFY ending Dec 2024: ¥87B¥87BFY ending Dec 2025: ¥63.8B¥63.8BFY21FY22FY23FY24FY25
Free cash flow¥18B
FY ending Dec 2021: ¥92.4B¥92.4BFY ending Dec 2022: ¥83.2B¥83.2BFY ending Dec 2023: ¥83.3B¥83.3BFY ending Dec 2024: ¥41.5B¥41.5BFY ending Dec 2025: ¥18B¥18BFY21FY22FY23FY24FY25
Net income¥34B
FY ending Dec 2021: ¥115.9B¥115.9BFY ending Dec 2022: ¥128.2B¥128.2BFY ending Dec 2023: ¥61.1B¥61.1BFY ending Dec 2024: ¥76.3B¥76.3BFY ending Dec 2025: ¥34B¥34BFY21FY22FY23FY24FY25

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119期(2025/01/01-2025/12/31)

    ID S100XQSE2026-03-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第118期(2024/01/01-2024/12/31)

    ID S100VGFP2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第117期(2023/01/01-2023/12/31)

    ID S100T5J92024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第116期(2022/01/01-2022/12/31)

    ID S100QH4Z2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第115期(令和3年1月1日-令和3年12月31日)

    ID S100NQC52022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第114期(令和2年1月1日-令和2年12月31日)

    ID S100L2032021-03-31Open

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.