UNISOL HoldingsUNISOL Holdings Corporation7128東証プライム卸売業FY ending Dec 2025, consolidated, J-GAAP

What does UNISOL Holdings do with its cash?

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

Operating cash flow
¥5.5B
Capex
¥1.14B
of revenue 0.7%
Free cash flow
¥4.37B
Returned to shareholders
¥4.25B
of net income: 223%
Dividend per share
¥101
Payout ratio (reported)
109.4%

Cash flow ratios

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

Net income¥1.91B
Operating cash flow¥5.5B
Cash conversion (operating CF ÷ operating income)
162.8%
Cash vs. profit gap
¥3.6B(純利益の 188.7%)
Shareholder returns
of net income 222.9% · of FCF 97.3%
Shareholder payments — dividends
of net income 136.5% · of FCF 59.6%
CapEx intensity (capex ÷ revenue)
0.7%
Investing CF relative to operating CF
22.9%

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

Five-year trend

Operating cash flow¥5.5B
FY ending Dec 2021: -¥853M-¥853MFY ending Dec 2022: ¥3.79B¥3.79BFY ending Dec 2023: ¥6.03B¥6.03BFY ending Dec 2024: ¥7.86B¥7.86BFY ending Dec 2025: ¥5.5B¥5.5BFY21FY22FY23FY24FY25
Free cash flow¥4.37B
FY ending Dec 2021: -¥1.42B-¥1.42BFY ending Dec 2022: ¥1.2B¥1.2BFY ending Dec 2023: ¥2.54B¥2.54BFY ending Dec 2024: ¥5.35B¥5.35BFY ending Dec 2025: ¥4.37B¥4.37BFY21FY22FY23FY24FY25
Net income¥1.91B
FY ending Dec 2021: ¥1.04B¥1.04BFY ending Dec 2022: ¥4.53B¥4.53BFY ending Dec 2023: ¥4.7B¥4.7BFY ending Dec 2024: ¥4.61B¥4.61BFY ending Dec 2025: ¥1.91B¥1.91BFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

    有価証券報告書-第5期(2025/01/01-2025/12/31)

    ID S100XU072026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第4期(2024/01/01-2024/12/31)

    ID S100VI7U2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第3期(2023/01/01-2023/12/31)

    ID S100T6QG2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第2期(2022/01/01-2022/12/31)

    ID S100QHP42023-03-30Open

Extracted from XBRL: 55 / 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.