SumcoSUMCO CORPORATION3436東証プライム金属製品FY ending Dec 2025, consolidated, J-GAAP

What does Sumco do with its cash?

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

Operating cash flow
¥100B
Capex
¥111B
of revenue 27.1%
Free cash flow
-¥11B
Returned to shareholders
¥5.6B
Dividend per share
¥20

Cash flow ratios

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

Net income-¥11.8B
Operating cash flow¥100B
Cash conversion (operating CF ÷ operating income)
7454.5%
Cash vs. profit gap
¥111.8B
CapEx intensity (capex ÷ revenue)
27.1%
Investing CF relative to operating CF
111.4%

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

Five-year trend

Operating cash flow¥100B
FY ending Dec 2021: ¥104.7B¥104.7BFY ending Dec 2022: ¥179.5B¥179.5BFY ending Dec 2023: ¥96.3B¥96.3BFY ending Dec 2024: ¥69.6B¥69.6BFY ending Dec 2025: ¥100B¥100BFY21FY22FY23FY24FY25
Free cash flow-¥11B
FY ending Dec 2021: ¥36.9B¥36.9BFY ending Dec 2022: ¥54B¥54BFY ending Dec 2023: -¥160.6B-¥160.6BFY ending Dec 2024: -¥177.6B-¥177.6BFY ending Dec 2025: -¥11B-¥11BFY21FY22FY23FY24FY25
Net income-¥11.8B
FY ending Dec 2021: ¥41.1B¥41.1BFY ending Dec 2022: ¥70.2B¥70.2BFY ending Dec 2023: ¥63.9B¥63.9BFY ending Dec 2024: ¥19.9B¥19.9BFY ending Dec 2025: -¥11.8B-¥11.8BFY21FY22FY23FY24FY25

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27期(2025/01/01-2025/12/31)

    ID S100XRR52026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2024/01/01-2024/12/31)

    ID S100VFYA2025-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第25期(2023/01/01-2023/12/31)

    ID S100TD5S2024-05-10Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2022/01/01-2022/12/31)

    ID S100QENF2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和3年1月1日-令和3年12月31日)

    ID S100NPKM2022-03-29Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第22期(令和2年1月1日-令和2年12月31日)

    ID S100L4EK2021-04-05Open

Extracted from XBRL: 49 / 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.