Shizuoka GASSHIZUOKA GAS CO., LTD.9543東証プライム電気・ガス業FY ending Dec 2025, consolidated, J-GAAP

What does Shizuoka GAS do with its cash?

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

Operating cash flow
¥34.6B
Capex
¥29.9B
of revenue 14.8%
Free cash flow
¥4.7B
Returned to shareholders
¥3.57B
of net income: 36%
Dividend per share
¥43
Payout ratio (reported)
38.1%

Cash flow ratios

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

Net income¥10B
Operating cash flow¥34.6B
Cash conversion (operating CF ÷ operating income)
245.6%
Cash vs. profit gap
¥24.5B(純利益の 243.9%)
Shareholder payments — dividends
of net income 35.5% · of FCF 76.0%
CapEx intensity (capex ÷ revenue)
14.8%
Investing CF relative to operating CF
95.4%

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

Five-year trend

Operating cash flow¥34.6B
FY ending Dec 2021: -¥6.91B-¥6.91BFY ending Dec 2022: ¥4.12B¥4.12BFY ending Dec 2023: ¥37.8B¥37.8BFY ending Dec 2024: ¥11B¥11BFY ending Dec 2025: ¥34.6B¥34.6BFY21FY22FY23FY24FY25
Free cash flow¥4.7B
FY ending Dec 2021: -¥16.1B-¥16.1BFY ending Dec 2022: -¥8.3B-¥8.3BFY ending Dec 2023: ¥23.7B¥23.7BFY ending Dec 2024: ¥3.61B¥3.61BFY ending Dec 2025: ¥4.7B¥4.7BFY21FY22FY23FY24FY25
Net income¥10B
FY ending Dec 2021: ¥4.12B¥4.12BFY ending Dec 2022: ¥5.97B¥5.97BFY ending Dec 2023: ¥14.1B¥14.1BFY ending Dec 2024: ¥8.78B¥8.78BFY ending Dec 2025: ¥10B¥10BFY21FY22FY23FY24FY25

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178期(2025/01/01-2025/12/31)

    ID S100XTDX2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第177期(2024/01/01-2024/12/31)

    ID S100VH5Q2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第176期(2023/01/01-2023/12/31)

    ID S100T5HU2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第175期(2022/01/01-2022/12/31)

    ID S100QFFF2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第174期(令和3年1月1日-令和3年12月31日)

    ID S100NPVV2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第173期(令和2年1月1日-令和2年12月31日)

    ID S100L1WC2021-03-29Open

Extracted from XBRL: 51 / Derived from other figures: 2

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.