UnicharmUNICHARM CORPORATION8113東証プライム化学FY ending Dec 2025, consolidated, IFRS

What does Unicharm do with its cash?

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

Operating cash flow
¥131.5B
Capex
¥28.6B
of revenue 3.0%
Free cash flow
¥102.8B
Returned to shareholders
¥50.6B
of net income: 78%
Dividend per share
¥18
Payout ratio (reported)
31.7%

Cash flow ratios

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

Net income¥65.2B
Operating cash flow¥131.5B
Cash vs. profit gap
¥66.3B(純利益の 101.6%)
Shareholder returns
of net income 77.7% · of FCF 49.2%
Shareholder payments — dividends
of net income 43.9% · of FCF 27.9%
CapEx intensity (capex ÷ revenue)
3.0%
Investing CF relative to operating CF
44.7%

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

Five-year trend

Operating cash flow¥131.5B
FY ending Dec 2021: ¥105.3B¥105.3BFY ending Dec 2022: ¥92.2B¥92.2BFY ending Dec 2023: ¥162.4B¥162.4BFY ending Dec 2024: ¥137.1B¥137.1BFY ending Dec 2025: ¥131.5B¥131.5BFY21FY22FY23FY24FY25
Free cash flow¥102.8B
FY ending Dec 2021: ¥70.6B¥70.6BFY ending Dec 2022: ¥59.3B¥59.3BFY ending Dec 2023: ¥124B¥124BFY ending Dec 2024: ¥97.8B¥97.8BFY ending Dec 2025: ¥102.8B¥102.8BFY21FY22FY23FY24FY25
Net income¥65.2B
FY ending Dec 2021: ¥72.7B¥72.7BFY ending Dec 2022: ¥67.6B¥67.6BFY ending Dec 2023: ¥86.1B¥86.1BFY ending Dec 2024: ¥81.8B¥81.8BFY ending Dec 2025: ¥65.2B¥65.2BFY21FY22FY23FY24FY25

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66期(2025/01/01-2025/12/31)

    ID S100XSEU2026-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(2024/01/01-2024/12/31)

    ID S100VFIF2025-03-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(2023/01/01-2023/12/31)

    ID S100T5WP2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(2022/01/01-2022/12/31)

    ID S100QG6V2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(令和3年1月1日-令和3年12月31日)

    ID S100NQ9U2022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(令和2年1月1日-令和2年12月31日)

    ID S100KUP12021-03-29Open

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.