Suntory Beverage & FoodSuntory Beverage & Food Limited2587東証プライム食料品FY ending Dec 2025, consolidated, IFRS

What does Suntory Beverage & Food do with its cash?

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

Operating cash flow
¥159.3B
Capex
¥94B
of revenue 5.5%
Free cash flow
¥65.3B
Returned to shareholders
¥38.6B
of net income: 44%
Dividend per share
¥120
Payout ratio (reported)
47.5%

Cash flow ratios

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

Net income¥88.7B
Operating cash flow¥159.3B
Cash conversion (operating CF ÷ operating income)
107.1%
Cash vs. profit gap
¥70.6B(純利益の 79.6%)
Shareholder payments — dividends
of net income 43.5% · of FCF 59.1%
CapEx intensity (capex ÷ revenue)
5.5%
Investing CF relative to operating CF
55.7%

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

Five-year trend

Operating cash flow¥159.3B
FY ending Dec 2021: ¥158.2B¥158.2BFY ending Dec 2022: ¥150.5B¥150.5BFY ending Dec 2023: ¥158.3B¥158.3BFY ending Dec 2024: ¥193.7B¥193.7BFY ending Dec 2025: ¥159.3B¥159.3BFY21FY22FY23FY24FY25
Free cash flow¥65.3B
FY ending Dec 2021: ¥102.1B¥102.1BFY ending Dec 2022: ¥90.3B¥90.3BFY ending Dec 2023: ¥79.1B¥79.1BFY ending Dec 2024: ¥85.4B¥85.4BFY ending Dec 2025: ¥65.3B¥65.3BFY21FY22FY23FY24FY25
Net income¥88.7B
FY ending Dec 2021: ¥68.7B¥68.7BFY ending Dec 2022: ¥82.3B¥82.3BFY ending Dec 2023: ¥82.7B¥82.7BFY ending Dec 2024: ¥93.5B¥93.5BFY ending Dec 2025: ¥88.7B¥88.7BFY21FY22FY23FY24FY25

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)

    有価証券報告書-第17期(2025/01/01-2025/12/31)

    ID S100XSOA2026-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2024/01/01-2024/12/31)

    ID S100VHVQ2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2023/01/01-2023/12/31)

    ID S100T62P2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2022/01/01-2022/12/31)

    ID S100QGLN2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(令和3年1月1日-令和3年12月31日)

    ID S100NRBZ2022-03-28Open
  • EDINET (FSA Japan)

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

    ID S100LC7L2021-05-14Open

Extracted from XBRL: 43 / 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.