Union ToolUNION TOOL CO.6278東証プライム機械FY ending Dec 2025, consolidated, J-GAAP

What does Union Tool do with its cash?

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

Operating cash flow
¥7.51B
Capex
¥7.43B
of revenue 18.5%
Free cash flow
¥76M
Returned to shareholders
¥2.07B
of net income: 34%
Dividend per share
¥130
Payout ratio (reported)
51.4%

Cash flow ratios

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

Net income¥6.11B
Operating cash flow¥7.51B
Cash conversion (operating CF ÷ operating income)
86.0%
Cash vs. profit gap
¥1.39B(純利益の 22.8%)
Shareholder returns
of net income 33.9% · of FCF 2727.6%
Shareholder payments — dividends
of net income 33.9% · of FCF 2726.3%
CapEx intensity (capex ÷ revenue)
18.5%
Investing CF relative to operating CF
90.6%

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

Five-year trend

Operating cash flow¥7.51B
FY ending Dec 2021: ¥5.83B¥5.83BFY ending Dec 2022: ¥6.71B¥6.71BFY ending Dec 2023: ¥4.69B¥4.69BFY ending Dec 2024: ¥7.28B¥7.28BFY ending Dec 2025: ¥7.51B¥7.51BFY21FY22FY23FY24FY25
Free cash flow¥76M
FY ending Dec 2021: ¥3.21B¥3.21BFY ending Dec 2022: ¥4.18B¥4.18BFY ending Dec 2023: ¥228M¥228MFY ending Dec 2024: ¥3.18B¥3.18BFY ending Dec 2025: ¥76M¥76MFY21FY22FY23FY24FY25
Net income¥6.11B
FY ending Dec 2021: ¥3.8B¥3.8BFY ending Dec 2022: ¥5B¥5BFY ending Dec 2023: ¥3.08B¥3.08BFY ending Dec 2024: ¥5.28B¥5.28BFY ending Dec 2025: ¥6.11B¥6.11BFY21FY22FY23FY24FY25

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65期(2025/01/01-2025/12/31)

    ID S100XSU72026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(2024/01/01-2024/12/31)

    ID S100VEFY2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(2023/01/01-2023/12/31)

    ID S100T48K2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2022/01/01-2022/12/31)

    ID S100QF8Z2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(令和3年1月1日-令和3年12月31日)

    ID S100NRAK2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(令和2年1月1日-令和2年12月31日)

    ID S100KZ6I2021-03-30Open

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.