Tsubaki NakashimaTSUBAKI NAKASHIMA CO., LTD.6464東証プライム機械FY ending Dec 2024, consolidated, IFRS

What does Tsubaki Nakashima do with its cash?

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

Operating cash flow
¥4.87B
Capex
¥3.83B
of revenue 5.0%
Free cash flow
¥1.04B
Returned to shareholders
¥569M
of net income: 62%
Dividend per share
¥25
Payout ratio (reported)
30.2%

Cash flow ratios

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

Net income¥912M
Operating cash flow¥4.87B
Cash conversion (operating CF ÷ operating income)
598.6%
Cash vs. profit gap
¥3.96B(純利益の 434.3%)
Shareholder payments — dividends
of net income 62.4% · of FCF 54.6%
CapEx intensity (capex ÷ revenue)
5.0%
Investing CF relative to operating CF
78.0%

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

Five-year trend

Operating cash flow¥4.87B
FY ending Dec 2020: ¥2.22B¥2.22BFY ending Dec 2021: ¥6.26B¥6.26BFY ending Dec 2022: -¥4.14B-¥4.14BFY ending Dec 2023: ¥1.41B¥1.41BFY ending Dec 2024: ¥4.87B¥4.87BFY20FY21FY22FY23FY24
Free cash flow¥1.04B
FY ending Dec 2020: ¥917M¥917MFY ending Dec 2021: ¥3.87B¥3.87BFY ending Dec 2023: -¥3.37B-¥3.37BFY ending Dec 2024: ¥1.04B¥1.04BFY20FY21FY22FY23FY24
Net income¥912M
FY ending Dec 2020: ¥1.88B¥1.88BFY ending Dec 2021: ¥3.55B¥3.55BFY ending Dec 2022: -¥9.09B-¥9.09BFY ending Dec 2023: -¥1.29B-¥1.29BFY ending Dec 2024: ¥912M¥912MFY20FY21FY22FY23FY24

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20期(2025/01/01-2025/12/31)

    ID S100XTLM2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2024/01/01-2024/12/31)

    ID S100VFZP2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2023/01/01-2023/12/31)

    ID S100STL62024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2022/01/01-2022/12/31)

    ID S100QDWS2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和3年1月1日-令和3年12月31日)

    ID S100NM9V2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和2年1月1日-令和2年12月31日)

    ID S100KZTZ2021-03-26Open

Extracted from XBRL: 45 / 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.