UpconUPCON CORPORATION5075名古屋証券取引所建設業FY ending Jan 2026, non-consolidated, J-GAAP

What does Upcon do with its cash?

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

Operating cash flow
¥358.2M
Capex
¥247.5M
of revenue 17.8%
Free cash flow
¥110.7M
Returned to shareholders
¥35.1M
of net income: 12%
Dividend per share
¥12
Payout ratio (reported)
16.7%

Cash flow ratios

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

Net income¥304.5M
Operating cash flow¥358.2M
Cash conversion (operating CF ÷ operating income)
85.2%
Cash vs. profit gap
¥53.7M(純利益の 17.6%)
Shareholder returns
of net income 11.5% · of FCF 31.8%
Shareholder payments — dividends
of net income 11.5% · of FCF 31.7%
CapEx intensity (capex ÷ revenue)
17.8%
Investing CF relative to operating CF
79.1%

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

Five-year trend

Operating cash flow¥358.2M
FY ending Jan 2022: -¥170.8M-¥170.8MFY ending Jan 2023: ¥264M¥264MFY ending Jan 2024: -¥25.9M-¥25.9MFY ending Jan 2025: ¥334.3M¥334.3MFY ending Jan 2026: ¥358.2M¥358.2MFY22FY23FY24FY25FY26
Free cash flow¥110.7M
FY ending Jan 2023: ¥261.8M¥261.8MFY ending Jan 2024: -¥41.2M-¥41.2MFY ending Jan 2025: ¥332.3M¥332.3MFY ending Jan 2026: ¥110.7M¥110.7MFY22FY23FY24FY25FY26
Net income¥304.5M
FY ending Jan 2022: ¥37.6M¥37.6MFY ending Jan 2023: ¥116.2M¥116.2MFY ending Jan 2024: ¥67.6M¥67.6MFY ending Jan 2025: ¥244.5M¥244.5MFY ending Jan 2026: ¥304.5M¥304.5MFY22FY23FY24FY25FY26

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23期(2025/02/01-2026/01/31)

    ID S100Y0D42026-04-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2024/02/01-2025/01/31)

    ID S100VNZ92025-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2023/02/01-2024/01/31)

    ID S100TBHQ2024-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2022/02/01-2023/01/31)

    ID S100QN0M2023-04-25Open

Extracted from XBRL: 46 / 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.