SumidaSUMIDA CORPORATION6817東証プライム電気機器FY ending Dec 2025, consolidated, IFRS

What does Sumida do with its cash?

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

Operating cash flow
¥16.5B
Capex
¥7.35B
of revenue 5.0%
Free cash flow
¥9.11B
Returned to shareholders
¥1.75B
of net income: 48%
Dividend per share
¥53
Payout ratio (reported)
39.4%

Cash flow ratios

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

Net income¥3.62B
Operating cash flow¥16.5B
Cash conversion (operating CF ÷ operating income)
221.2%
Cash vs. profit gap
¥12.8B(純利益の 354.9%)
Shareholder payments — dividends
of net income 48.3% · of FCF 19.2%
CapEx intensity (capex ÷ revenue)
5.0%
Investing CF relative to operating CF
78.3%

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

Five-year trend

Operating cash flow¥16.5B
FY ending Dec 2021: ¥600M¥600MFY ending Dec 2022: ¥10.6B¥10.6BFY ending Dec 2023: ¥18.3B¥18.3BFY ending Dec 2024: ¥14.9B¥14.9BFY ending Dec 2025: ¥16.5B¥16.5BFY21FY22FY23FY24FY25
Free cash flow¥9.11B
FY ending Dec 2021: -¥6.14B-¥6.14BFY ending Dec 2022: ¥1.39B¥1.39BFY ending Dec 2023: ¥7.43B¥7.43BFY ending Dec 2024: ¥5.92B¥5.92BFY ending Dec 2025: ¥9.11B¥9.11BFY21FY22FY23FY24FY25
Net income¥3.62B
FY ending Dec 2021: ¥2.63B¥2.63BFY ending Dec 2022: ¥5.1B¥5.1BFY ending Dec 2023: ¥5.06B¥5.06BFY ending Dec 2024: ¥590M¥590MFY ending Dec 2025: ¥3.62B¥3.62BFY21FY22FY23FY24FY25

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71期(2025/01/01-2025/12/31)

    ID S100XQT82026-03-16Open
  • EDINET (FSA Japan)

    有価証券報告書-第70期(2024/01/01-2024/12/31)

    ID S100VEMQ2025-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第69期(2023/01/01-2023/12/31)

    ID S100T2WW2024-03-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第68期(2022/01/01-2022/12/31)

    ID S100QG3C2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第67期(令和3年1月1日-令和3年12月31日)

    ID S100NPXD2022-03-24Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第66期(令和2年1月1日-令和2年12月31日)

    ID S100MKR72021-10-11Open

Extracted from XBRL: 42 / 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.