K&O Energy GroupK&O Energy Group Inc.1663東証プライム鉱業FY ending Dec 2025, consolidated, J-GAAP

What does K&O Energy Group do with its cash?

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

Operating cash flow
¥15.9B
Capex
¥8.2B
of revenue 9.0%
Free cash flow
¥7.71B
Returned to shareholders
¥1.22B
of net income: 15%
Dividend per share
¥54
Payout ratio (reported)
74.0%

Cash flow ratios

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

Net income¥8.38B
Operating cash flow¥15.9B
Cash conversion (operating CF ÷ operating income)
150.2%
Cash vs. profit gap
¥7.53B(純利益の 89.9%)
Shareholder payments — dividends
of net income 14.6% · of FCF 15.9%
CapEx intensity (capex ÷ revenue)
9.0%
Investing CF relative to operating CF
83.3%

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

Five-year trend

Operating cash flow¥15.9B
FY ending Dec 2021: ¥6.44B¥6.44BFY ending Dec 2022: ¥12.2B¥12.2BFY ending Dec 2023: ¥11.8B¥11.8BFY ending Dec 2024: ¥13.8B¥13.8BFY ending Dec 2025: ¥15.9B¥15.9BFY21FY22FY23FY24FY25
Free cash flow¥7.71B
FY ending Dec 2021: ¥1.23B¥1.23BFY ending Dec 2022: ¥6.21B¥6.21BFY ending Dec 2023: ¥4.67B¥4.67BFY ending Dec 2024: ¥7.96B¥7.96BFY ending Dec 2025: ¥7.71B¥7.71BFY21FY22FY23FY24FY25
Net income¥8.38B
FY ending Dec 2021: ¥2.85B¥2.85BFY ending Dec 2022: ¥4.77B¥4.77BFY ending Dec 2023: ¥6.46B¥6.46BFY ending Dec 2024: ¥6.17B¥6.17BFY ending Dec 2025: ¥8.38B¥8.38BFY21FY22FY23FY24FY25

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12期(2025/01/01-2025/12/31)

    ID S100XUMN2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2024/01/01-2024/12/31)

    ID S100VGJL2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2023/01/01-2023/12/31)

    ID S100T4WM2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2022/01/01-2022/12/31)

    ID S100QHCE2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和3年1月1日-令和3年12月31日)

    ID S100NQRA2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(令和2年1月1日-令和2年12月31日)

    ID S100L1YZ2021-03-31Open

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.