UnicafeUNICAFE INC.2597東証スタンダード食料品FY ending Dec 2025, consolidated, J-GAAP

What does Unicafe do with its cash?

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

Operating cash flow
¥1.43B
Capex
¥322.1M
of revenue 2.0%
Free cash flow
¥1.11B
Returned to shareholders
¥107.2M
of net income: 16%
Dividend per share
¥10
Payout ratio (reported)
24.9%

Cash flow ratios

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

Net income¥674.3M
Operating cash flow¥1.43B
Cash conversion (operating CF ÷ operating income)
201.7%
Cash vs. profit gap
¥758.3M(純利益の 112.4%)
Shareholder returns
of net income 15.9% · of FCF 9.7%
Shareholder payments — dividends
of net income 15.9% · of FCF 9.6%
CapEx intensity (capex ÷ revenue)
2.0%
Investing CF relative to operating CF
22.5%

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

Five-year trend

Operating cash flow¥1.43B
FY ending Dec 2021: ¥466.7M¥466.7MFY ending Dec 2022: ¥437.1M¥437.1MFY ending Dec 2023: ¥1.41B¥1.41BFY ending Dec 2024: ¥740.2M¥740.2MFY ending Dec 2025: ¥1.43B¥1.43BFY21FY22FY23FY24FY25
Free cash flow¥1.11B
FY ending Dec 2021: -¥733.9M-¥733.9MFY ending Dec 2022: -¥62.6M-¥62.6MFY ending Dec 2023: ¥803M¥803MFY ending Dec 2024: ¥382.6M¥382.6MFY ending Dec 2025: ¥1.11B¥1.11BFY21FY22FY23FY24FY25
Net income¥674.3M
FY ending Dec 2021: ¥294.5M¥294.5MFY ending Dec 2022: -¥190.7M-¥190.7MFY ending Dec 2023: ¥442.9M¥442.9MFY ending Dec 2024: ¥457.8M¥457.8MFY ending Dec 2025: ¥674.3M¥674.3MFY21FY22FY23FY24FY25

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54期(2025/01/01-2025/12/31)

    ID S100XTDG2026-03-24Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第53期(2024/01/01-2024/12/31)

    ID S100WDVV2025-07-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(2023/01/01-2023/12/31)

    ID S100T5A82024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(2022/01/01-2022/12/31)

    ID S100QG1V2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第50期(令和3年1月1日-令和3年12月31日)

    ID S100NQ6M2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第49期(令和2年1月1日-令和2年12月31日)

    ID S100L0PY2021-03-24Open

Extracted from XBRL: 51 / 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.