Trusco NakayamaTRUSCO NAKAYAMA CORPORATION9830東証プライム卸売業FY ending Dec 2025, consolidated, J-GAAP

What does Trusco Nakayama do with its cash?

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

Operating cash flow
¥8.18B
Capex
¥21.9B
of revenue 6.8%
Free cash flow
-¥13.7B
Returned to shareholders
¥3.86B
of net income: 24%
Dividend per share
¥60
Payout ratio (reported)
25.2%

Cash flow ratios

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

Net income¥15.9B
Operating cash flow¥8.18B
Cash conversion (operating CF ÷ operating income)
35.9%
Cash vs. profit gap
-¥7.7B(純利益の -48.5%)
Shareholder returns
of net income 24.3%
Shareholder payments — dividends
of net income 24.3%
CapEx intensity (capex ÷ revenue)
6.8%
Investing CF relative to operating CF
263.5%

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

Five-year trend

Operating cash flow¥8.18B
FY ending Dec 2021: ¥15.9B¥15.9BFY ending Dec 2022: ¥12.2B¥12.2BFY ending Dec 2023: ¥14.8B¥14.8BFY ending Dec 2024: ¥13B¥13BFY ending Dec 2025: ¥8.18B¥8.18BFY21FY22FY23FY24FY25
Free cash flow-¥13.7B
FY ending Dec 2021: ¥7.33B¥7.33BFY ending Dec 2022: ¥7.25B¥7.25BFY ending Dec 2023: ¥1.69B¥1.69BFY ending Dec 2024: -¥8.74B-¥8.74BFY ending Dec 2025: -¥13.7B-¥13.7BFY21FY22FY23FY24FY25
Net income¥15.9B
FY ending Dec 2021: ¥11.6B¥11.6BFY ending Dec 2022: ¥10.6B¥10.6BFY ending Dec 2023: ¥12.3B¥12.3BFY ending Dec 2024: ¥16.1B¥16.1BFY ending Dec 2025: ¥15.9B¥15.9BFY21FY22FY23FY24FY25

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63期(2025/01/01-2025/12/31)

    ID S100XRJW2026-03-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2024/01/01-2024/12/31)

    ID S100VH0D2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(2023/01/01-2023/12/31)

    ID S100T4WH2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(2022/01/01-2022/12/31)

    ID S100QGPP2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(令和3年1月1日-令和3年12月31日)

    ID S100NPHR2022-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第58期(令和2年1月1日-令和2年12月31日)

    ID S100KYW62021-03-22Open

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.