ShiseidoShiseido Company, Limited4911東証プライム化学FY ending Dec 2025, consolidated, IFRS

What does Shiseido do with its cash?

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

Operating cash flow
¥109.9B
Capex
¥44.4B
of revenue 4.6%
Free cash flow
¥65.5B
Returned to shareholders
¥12B
Dividend per share
¥40

Cash flow ratios

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

Net income-¥40.7B
Operating cash flow¥109.9B
Cash vs. profit gap
¥150.6B
Shareholder returns
· of FCF 18.3%
Shareholder payments — dividends
· of FCF 18.3%
CapEx intensity (capex ÷ revenue)
4.6%
Investing CF relative to operating CF
39.5%

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

Five-year trend

Operating cash flow¥109.9B
FY ending Dec 2021: ¥134.2B¥134.2BFY ending Dec 2022: ¥46.7B¥46.7BFY ending Dec 2023: ¥89B¥89BFY ending Dec 2024: ¥48.4B¥48.4BFY ending Dec 2025: ¥109.9B¥109.9BFY21FY22FY23FY24FY25
Free cash flow¥65.5B
FY ending Dec 2021: ¥39B¥39BFY ending Dec 2022: -¥19.5B-¥19.5BFY ending Dec 2023: ¥33.4B¥33.4BFY ending Dec 2024: -¥2.31B-¥2.31BFY ending Dec 2025: ¥65.5B¥65.5BFY21FY22FY23FY24FY25
Net income-¥40.7B
FY ending Dec 2021: ¥46.9B¥46.9BFY ending Dec 2022: ¥34.2B¥34.2BFY ending Dec 2023: ¥21.7B¥21.7BFY ending Dec 2024: -¥10.8B-¥10.8BFY ending Dec 2025: -¥40.7B-¥40.7BFY21FY22FY23FY24FY25

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126期(2025/01/01-2025/12/31)

    ID S100XSCU2026-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第125期(2024/01/01-2024/12/31)

    ID S100VFVQ2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第124期(2023/01/01-2023/12/31)

    ID S100T45G2024-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第123期(2022/01/01-2022/12/31)

    ID S100QFTK2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第122期(令和3年1月1日-令和3年12月31日)

    ID S100NQ142022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第121期(令和2年1月1日-令和2年12月31日)

    ID S100L0PD2021-03-25Open

Extracted from XBRL: 44 / 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.