Sumitomo ForestrySumitomo Forestry Co.,Ltd.1911東証プライム建設業FY ending Dec 2025, consolidated, J-GAAP

What does Sumitomo Forestry do with its cash?

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

Operating cash flow
¥94.7B
Capex
¥76.8B
of revenue 3.4%
Free cash flow
¥17.9B
Returned to shareholders
¥35.9B
of net income: 34%
Dividend per share
¥53
Payout ratio (reported)
57.8%

Cash flow ratios

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

Net income¥106.7B
Operating cash flow¥94.7B
Cash conversion (operating CF ÷ operating income)
56.1%
Cash vs. profit gap
-¥12B(純利益の -11.2%)
Shareholder returns
of net income 33.7% · of FCF 201.1%
Shareholder payments — dividends
of net income 29.9% · of FCF 178.7%
CapEx intensity (capex ÷ revenue)
3.4%
Investing CF relative to operating CF
152.9%

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

Five-year trend

Operating cash flow¥94.7B
FY ending Dec 2021: ¥91.6B¥91.6BFY ending Dec 2022: ¥55.3B¥55.3BFY ending Dec 2023: ¥125.3B¥125.3BFY ending Dec 2024: ¥27.1B¥27.1BFY ending Dec 2025: ¥94.7B¥94.7BFY21FY22FY23FY24FY25
Free cash flow¥17.9B
FY ending Dec 2021: ¥67.3B¥67.3BFY ending Dec 2022: ¥18.6B¥18.6BFY ending Dec 2023: ¥92.4B¥92.4BFY ending Dec 2024: -¥42.4B-¥42.4BFY ending Dec 2025: ¥17.9B¥17.9BFY21FY22FY23FY24FY25
Net income¥106.7B
FY ending Dec 2021: ¥87.2B¥87.2BFY ending Dec 2022: ¥108.7B¥108.7BFY ending Dec 2023: ¥102.2B¥102.2BFY ending Dec 2024: ¥116.5B¥116.5BFY ending Dec 2025: ¥106.7B¥106.7BFY21FY22FY23FY24FY25

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86期(2025/01/01-2025/12/31)

    ID S100Y1XP2026-05-08Open
  • EDINET (FSA Japan)

    有価証券報告書-第85期(2024/01/01-2024/12/31)

    ID S100VIRG2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第84期(2023/01/01-2023/12/31)

    ID S100T4Z92024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第83期(2022/01/01-2022/12/31)

    ID S100QHH72023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第82期(令和3年1月1日-令和3年12月31日)

    ID S100NP592022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第81期(令和2年4月1日-令和2年12月31日)

    ID S100L2ML2021-03-30Open

Extracted from XBRL: 56 / 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.