Shinhokoku MaterialShinhokoku Material Corp.5542東証スタンダード鉄鋼FY ending Dec 2025, non-consolidated, J-GAAP

What does Shinhokoku Material do with its cash?

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

Operating cash flow
¥483.9M
Capex
¥355.8M
of revenue 6.4%
Free cash flow
¥128.1M
Returned to shareholders
¥233.9M
of net income: 58%
Dividend per share
¥25
Payout ratio (reported)
41.5%

Cash flow ratios

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

Net income¥401.1M
Operating cash flow¥483.9M
Cash conversion (operating CF ÷ operating income)
103.8%
Cash vs. profit gap
¥82.8M(純利益の 20.6%)
Shareholder returns
of net income 58.3% · of FCF 182.6%
Shareholder payments — dividends
of net income 41.3% · of FCF 129.3%
CapEx intensity (capex ÷ revenue)
6.4%
Investing CF relative to operating CF
383.5%

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

Five-year trend

Operating cash flow¥483.9M
FY ending Dec 2021: -¥243.3M-¥243.3MFY ending Dec 2022: ¥169.7M¥169.7MFY ending Dec 2023: ¥497.3M¥497.3MFY ending Dec 2024: ¥1.41B¥1.41BFY ending Dec 2025: ¥483.9M¥483.9MFY21FY22FY23FY24FY25
Free cash flow¥128.1M
FY ending Dec 2021: -¥341.2M-¥341.2MFY ending Dec 2022: -¥31.7M-¥31.7MFY ending Dec 2023: ¥301.9M¥301.9MFY ending Dec 2024: ¥1.29B¥1.29BFY ending Dec 2025: ¥128.1M¥128.1MFY21FY22FY23FY24FY25
Net income¥401.1M
FY ending Dec 2021: ¥322.7M¥322.7MFY ending Dec 2022: ¥491.8M¥491.8MFY ending Dec 2023: ¥476M¥476MFY ending Dec 2024: ¥576.4M¥576.4MFY ending Dec 2025: ¥401.1M¥401.1MFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第93期(2025/01/01-2025/12/31)

    ID S100XWUB2026-04-03Open
  • EDINET (FSA Japan)

    有価証券報告書-第92期(2024/01/01-2024/12/31)

    ID S100VGU12025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第91期(2023/01/01-2023/12/31)

    ID S100T41B2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第90期(2022/01/01-2022/12/31)

    ID S100QG1N2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第89期(令和3年1月1日-令和3年12月31日)

    ID S100NPIW2022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第88期(令和2年1月1日-令和2年12月31日)

    ID S100KZIK2021-03-26Open

Extracted from XBRL: 47 / 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.