SM Entertainment JapanSM ENTERTAINMENT JAPAN Co.,Ltd.4772東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does SM Entertainment Japan do with its cash?

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

Operating cash flow
¥1.42B
Capex
¥7.8M
of revenue 0.1%
Free cash flow
¥1.41B
Returned to shareholders
¥115.5M
of net income: 31%
Dividend per share
¥2
Payout ratio (reported)
61.7%

Cash flow ratios

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

Net income¥375.8M
Operating cash flow¥1.42B
Cash conversion (operating CF ÷ operating income)
818.3%
Cash vs. profit gap
¥1.05B(純利益の 278.5%)
Shareholder payments — dividends
of net income 30.7% · of FCF 8.2%
CapEx intensity (capex ÷ revenue)
0.1%
Investing CF relative to operating CF
3.8%

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

Five-year trend

Operating cash flow¥1.42B
FY ending Dec 2021: ¥155.7M¥155.7MFY ending Dec 2022: -¥113.4M-¥113.4MFY ending Dec 2023: -¥1.04B-¥1.04BFY ending Dec 2024: -¥562.3M-¥562.3MFY ending Dec 2025: ¥1.42B¥1.42BFY21FY22FY23FY24FY25
Free cash flow¥1.41B
FY ending Dec 2021: -¥8.2M-¥8.2MFY ending Dec 2022: -¥218.2M-¥218.2MFY ending Dec 2023: -¥1.05B-¥1.05BFY ending Dec 2024: -¥594.5M-¥594.5MFY ending Dec 2025: ¥1.41B¥1.41BFY21FY22FY23FY24FY25
Net income¥375.8M
FY ending Dec 2021: -¥286.3M-¥286.3MFY ending Dec 2022: -¥303.3M-¥303.3MFY ending Dec 2023: ¥261.9M¥261.9MFY ending Dec 2024: ¥787.7M¥787.7MFY ending Dec 2025: ¥375.8M¥375.8MFY21FY22FY23FY24FY25

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55期(2025/01/01-2025/12/31)

    ID S100XTT02026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第54期(2024/01/01-2024/12/31)

    ID S100VFVJ2025-03-25Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第53期(2023/01/01-2023/12/31)

    ID S100TGFY2024-05-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(2022/01/01-2022/12/31)

    ID S100QH6K2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(令和3年1月1日-令和3年12月31日)

    ID S100NOTG2022-03-18Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第50期(令和2年1月1日-令和2年12月31日)

    ID S100LY962021-07-07Open

Extracted from XBRL: 48 / 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.