Uniform NextUNIFORM NEXT CO., LTD.3566東証グロース小売業FY ending Dec 2025, non-consolidated, J-GAAP

What does Uniform Next do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥98.2M
Capex
¥79.8M
of revenue 0.8%
Free cash flow
-¥178M
Returned to shareholders
¥35.4M
of net income: 7%
Dividend per share
¥5
Payout ratio (reported)
9.8%

Cash flow ratios

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

Net income¥517.6M
Operating cash flow-¥98.2M
Cash conversion (operating CF ÷ operating income)
-13.0%
Cash vs. profit gap
-¥615.8M(純利益の -119.0%)
Shareholder payments — dividends
of net income 6.8%
CapEx intensity (capex ÷ revenue)
0.8%

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

Five-year trend

Operating cash flow-¥98.2M
FY ending Dec 2021: ¥253.9M¥253.9MFY ending Dec 2022: ¥408.2M¥408.2MFY ending Dec 2023: ¥135.2M¥135.2MFY ending Dec 2024: ¥728.9M¥728.9MFY ending Dec 2025: -¥98.2M-¥98.2MFY21FY22FY23FY24FY25
Free cash flow-¥178M
FY ending Dec 2021: ¥232.6M¥232.6MFY ending Dec 2022: ¥389M¥389MFY ending Dec 2023: -¥629M-¥629MFY ending Dec 2024: ¥715.6M¥715.6MFY ending Dec 2025: -¥178M-¥178MFY21FY22FY23FY24FY25
Net income¥517.6M
FY ending Dec 2021: ¥233.2M¥233.2MFY ending Dec 2022: ¥276.5M¥276.5MFY ending Dec 2023: ¥354.3M¥354.3MFY ending Dec 2024: ¥325M¥325MFY ending Dec 2025: ¥517.6M¥517.6MFY21FY22FY23FY24FY25

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32期(2025/01/01-2025/12/31)

    ID S100XTR82026-03-26Open
  • EDINET (FSA Japan)

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

    ID S100VH0L2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第30期(2023/01/01-2023/12/31)

    ID S100T5552024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(2022/01/01-2022/12/31)

    ID S100QFZ12023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(令和3年1月1日-令和3年12月31日)

    ID S100NR0Z2022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(令和2年1月1日-令和2年12月31日)

    ID S100L0J72021-03-26Open

Extracted from XBRL: 45 / Derived from other figures: 2

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.