UshioUSHIO INC.6925東証プライム電気機器FY ending Mar 2026, consolidated, J-GAAP

What does Ushio do with its cash?

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

Operating cash flow
¥18.1B
Capex
¥9.45B
of revenue 5.3%
Free cash flow
¥8.7B
Returned to shareholders
¥25.8B
of net income: 323%
Dividend per share
¥70
Payout ratio (reported)
36.7%

Cash flow ratios

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

Net income¥8B
Operating cash flow¥18.1B
Cash conversion (operating CF ÷ operating income)
151.7%
Cash vs. profit gap
¥10.1B(純利益の 126.9%)
Shareholder returns
of net income 323.1% · of FCF 297.0%
Shareholder payments — dividends
of net income 77.8% · of FCF 71.5%
CapEx intensity (capex ÷ revenue)
5.3%
Investing CF relative to operating CF
77.8%

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

Five-year trend

Operating cash flow¥18.1B
FY ending Mar 2022: ¥21.6B¥21.6BFY ending Mar 2023: ¥871M¥871MFY ending Mar 2024: ¥8.97B¥8.97BFY ending Mar 2025: ¥20.4B¥20.4BFY ending Mar 2026: ¥18.1B¥18.1BFY22FY23FY24FY25FY26
Free cash flow¥8.7B
FY ending Mar 2022: ¥15.4B¥15.4BFY ending Mar 2023: -¥7.24B-¥7.24BFY ending Mar 2024: -¥1.04B-¥1.04BFY ending Mar 2025: ¥4.84B¥4.84BFY ending Mar 2026: ¥8.7B¥8.7BFY22FY23FY24FY25FY26
Net income¥8B
FY ending Mar 2022: ¥12.6B¥12.6BFY ending Mar 2023: ¥13.7B¥13.7BFY ending Mar 2024: ¥10.8B¥10.8BFY ending Mar 2025: ¥6.8B¥6.8BFY ending Mar 2026: ¥8B¥8BFY22FY23FY24FY25FY26

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63期(2025/04/01-2026/03/31)

    ID S100YKRT2026-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2024/04/01-2025/03/31)

    ID S100W6WA2025-06-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(2023/04/01-2024/03/31)

    ID S100TVM42024-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(2022/04/01-2023/03/31)

    ID S100R7CY2023-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(令和3年4月1日-令和4年3月31日)

    ID S100OJAN2022-06-29Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第58期(令和2年4月1日-令和3年3月31日)

    ID S100NKKX2022-02-25Open

Extracted from XBRL: 54 / 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.