SiixSIIX Corp.7613東証プライム卸売業FY ending Dec 2025, consolidated, J-GAAP

What does Siix do with its cash?

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

Operating cash flow
¥26.5B
Capex
¥3.38B
of revenue 1.2%
Free cash flow
¥23.2B
Returned to shareholders
¥2.26B
of net income: 91%
Dividend per share
¥49
Payout ratio (reported)
231.0%

Cash flow ratios

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

Net income¥2.49B
Operating cash flow¥26.5B
Cash conversion (operating CF ÷ operating income)
299.8%
Cash vs. profit gap
¥24.1B(純利益の 966.7%)
Shareholder payments — dividends
of net income 90.8% · of FCF 9.8%
CapEx intensity (capex ÷ revenue)
1.2%
Investing CF relative to operating CF
8.5%

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

Five-year trend

Operating cash flow¥26.5B
FY ending Dec 2021: -¥8.11B-¥8.11BFY ending Dec 2022: ¥5.57B¥5.57BFY ending Dec 2023: ¥19.8B¥19.8BFY ending Dec 2024: ¥23.1B¥23.1BFY ending Dec 2025: ¥26.5B¥26.5BFY21FY22FY23FY24FY25
Free cash flow¥23.2B
FY ending Dec 2021: -¥16.2B-¥16.2BFY ending Dec 2022: -¥3.54B-¥3.54BFY ending Dec 2023: ¥9.47B¥9.47BFY ending Dec 2024: ¥15.4B¥15.4BFY ending Dec 2025: ¥23.2B¥23.2BFY21FY22FY23FY24FY25
Net income¥2.49B
FY ending Dec 2021: ¥4.56B¥4.56BFY ending Dec 2022: ¥4.73B¥4.73BFY ending Dec 2023: ¥8.19B¥8.19BFY ending Dec 2024: ¥3.75B¥3.75BFY ending Dec 2025: ¥2.49B¥2.49BFY21FY22FY23FY24FY25

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34期(2025/01/01-2025/12/31)

    ID S100XUJ02026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(2024/01/01-2024/12/31)

    ID S100VHVB2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(2023/01/01-2023/12/31)

    ID S100T4RE2024-03-27Open
  • EDINET (FSA Japan)

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

    ID S100QHUE2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第30期(令和3年1月1日-令和3年12月31日)

    ID S100NS122022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(令和2年1月1日-令和2年12月31日)

    ID S100L2HL2021-03-30Open

Extracted from XBRL: 53 / 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.