STI Foods HoldingsSTI Foods Holdings,Inc.2932東証スタンダード食料品FY ending Dec 2025, consolidated, J-GAAP

What does STI Foods Holdings do with its cash?

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

Operating cash flow
¥2.02B
Capex
¥569M
of revenue 1.5%
Free cash flow
¥1.45B
Returned to shareholders
¥829M
of net income: 33%
Dividend per share
¥40
Payout ratio (reported)
37.5%

Cash flow ratios

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

Net income¥2.49B
Operating cash flow¥2.02B
Cash conversion (operating CF ÷ operating income)
78.8%
Cash vs. profit gap
-¥469M(純利益の -18.9%)
Shareholder payments — dividends
of net income 33.3% · of FCF 57.2%
CapEx intensity (capex ÷ revenue)
1.5%
Investing CF relative to operating CF
78.9%

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

Five-year trend

Operating cash flow¥2.02B
FY ending Dec 2021: ¥1.49B¥1.49BFY ending Dec 2022: ¥859.4M¥859.4MFY ending Dec 2023: ¥3.07B¥3.07BFY ending Dec 2024: ¥3.23B¥3.23BFY ending Dec 2025: ¥2.02B¥2.02BFY21FY22FY23FY24FY25
Free cash flow¥1.45B
FY ending Dec 2021: ¥968.7M¥968.7MFY ending Dec 2022: ¥249M¥249MFY ending Dec 2023: ¥2.68B¥2.68BFY ending Dec 2024: -¥256M-¥256MFY ending Dec 2025: ¥1.45B¥1.45BFY21FY22FY23FY24FY25
Net income¥2.49B
FY ending Dec 2021: ¥1.11B¥1.11BFY ending Dec 2022: ¥1.01B¥1.01BFY ending Dec 2023: ¥1.56B¥1.56BFY ending Dec 2024: ¥1.69B¥1.69BFY 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)

    訂正有価証券報告書-第9期(2025/01/01-2025/12/31)

    ID S100XVLJ2026-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(2024/01/01-2024/12/31)

    ID S100VGXQ2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(2023/01/01-2023/12/31)

    ID S100T54K2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第6期(2022/01/01-2022/12/31)

    ID S100QFU02023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第5期(令和3年1月1日-令和3年12月31日)

    ID S100NQQY2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第4期(令和2年1月1日-令和2年12月31日)

    ID S100L1SR2021-03-26Open

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.