SynclayerSYNCLAYER INC.1724東証スタンダード建設業FY ending Dec 2025, consolidated, J-GAAP

What does Synclayer do with its cash?

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

Operating cash flow
¥1.54B
Capex
¥164M
of revenue 1.6%
Free cash flow
¥1.37B
Returned to shareholders
¥217M
of net income: 90%
Dividend per share
¥28
Payout ratio (reported)
80.9%

Cash flow ratios

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

Net income¥242M
Operating cash flow¥1.54B
Cash conversion (operating CF ÷ operating income)
438.2%
Cash vs. profit gap
¥1.3B(純利益の 535.5%)
Shareholder returns
of net income 89.7% · of FCF 15.8%
Shareholder payments — dividends
of net income 57.4% · of FCF 10.1%
CapEx intensity (capex ÷ revenue)
1.6%
Investing CF relative to operating CF
14.8%

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

Five-year trend

Operating cash flow¥1.54B
FY ending Dec 2021: ¥661M¥661MFY ending Dec 2022: -¥1.7B-¥1.7BFY ending Dec 2023: ¥2.16B¥2.16BFY ending Dec 2024: -¥1.32B-¥1.32BFY ending Dec 2025: ¥1.54B¥1.54BFY21FY22FY23FY24FY25
Free cash flow¥1.37B
FY ending Dec 2021: ¥475M¥475MFY ending Dec 2022: -¥1.96B-¥1.96BFY ending Dec 2023: ¥1.8B¥1.8BFY ending Dec 2024: -¥1.89B-¥1.89BFY ending Dec 2025: ¥1.37B¥1.37BFY21FY22FY23FY24FY25
Net income¥242M
FY ending Dec 2021: ¥871M¥871MFY ending Dec 2022: ¥294M¥294MFY ending Dec 2023: ¥433M¥433MFY ending Dec 2024: ¥547M¥547MFY ending Dec 2025: ¥242M¥242MFY21FY22FY23FY24FY25

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64期(2025/01/01-2025/12/31)

    ID S100XT972026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(2024/01/01-2024/12/31)

    ID S100VH1V2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2023/01/01-2023/12/31)

    ID S100T4J12024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(2022/01/01-2022/12/31)

    ID S100QI8D2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(令和3年1月1日-令和3年12月31日)

    ID S100NSG32022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(令和2年1月1日-令和2年12月31日)

    ID S100L2ZS2021-03-31Open

Extracted from XBRL: 52 / 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.