VisionVISION INC.9416東証プライム情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Vision do with its cash?

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

Operating cash flow
¥3.64B
Capex
¥1.89B
of revenue 4.8%
Free cash flow
¥1.75B
Returned to shareholders
¥3.11B
of net income: 69%
Dividend per share
¥50
Payout ratio (reported)
55.0%

Cash flow ratios

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

Net income¥4.52B
Operating cash flow¥3.64B
Cash conversion (operating CF ÷ operating income)
56.2%
Cash vs. profit gap
-¥886.5M(純利益の -19.6%)
Shareholder returns
of net income 68.8% · of FCF 177.8%
Shareholder payments — dividends
of net income 36.9% · of FCF 95.4%
CapEx intensity (capex ÷ revenue)
4.8%
Investing CF relative to operating CF
58.6%

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

Five-year trend

Operating cash flow¥3.64B
FY ending Dec 2021: ¥1.41B¥1.41BFY ending Dec 2022: ¥1.54B¥1.54BFY ending Dec 2023: ¥5.05B¥5.05BFY ending Dec 2024: ¥3.12B¥3.12BFY ending Dec 2025: ¥3.64B¥3.64BFY21FY22FY23FY24FY25
Free cash flow¥1.75B
FY ending Dec 2021: ¥1.18B¥1.18BFY ending Dec 2022: ¥254.4M¥254.4MFY ending Dec 2023: ¥3.24B¥3.24BFY ending Dec 2024: ¥2.04B¥2.04BFY ending Dec 2025: ¥1.75B¥1.75BFY21FY22FY23FY24FY25
Net income¥4.52B
FY ending Dec 2021: ¥729.1M¥729.1MFY ending Dec 2022: ¥1.55B¥1.55BFY ending Dec 2023: ¥3.03B¥3.03BFY ending Dec 2024: ¥3.38B¥3.38BFY ending Dec 2025: ¥4.52B¥4.52BFY21FY22FY23FY24FY25

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25期(2025/01/01-2025/12/31)

    ID S100XV852026-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2024/01/01-2024/12/31)

    ID S100VI0P2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2023/01/01-2023/12/31)

    ID S100T51C2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2022/01/01-2022/12/31)

    ID S100QIGI2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和3年1月1日-令和3年12月31日)

    ID S100NSPY2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和2年1月1日-令和2年12月31日)

    ID S100L1BZ2021-03-29Open

Extracted from XBRL: 53 / 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.