KagomeKAGOME CO.,LTD.2811東証プライム食料品FY ending Dec 2025, consolidated, IFRS

What does Kagome do with its cash?

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

Operating cash flow
¥26.9B
Capex
¥11.4B
of revenue 3.9%
Free cash flow
¥15.5B
Returned to shareholders
¥5.33B
of net income: 36%
Dividend per share
¥48
Payout ratio (reported)
62.3%

Cash flow ratios

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

Net income¥14.8B
Operating cash flow¥26.9B
Cash conversion (operating CF ÷ operating income)
119.0%
Cash vs. profit gap
¥12.1B(純利益の 82.0%)
Shareholder payments — dividends
of net income 36.0% · of FCF 34.3%
CapEx intensity (capex ÷ revenue)
3.9%
Investing CF relative to operating CF
42.6%

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

Five-year trend

Operating cash flow¥26.9B
FY ending Dec 2021: ¥14.8B¥14.8BFY ending Dec 2022: ¥4.63B¥4.63BFY ending Dec 2023: ¥4.62B¥4.62BFY ending Dec 2024: ¥31.7B¥31.7BFY ending Dec 2025: ¥26.9B¥26.9BFY21FY22FY23FY24FY25
Free cash flow¥15.5B
FY ending Dec 2021: -¥27M-¥27MFY ending Dec 2022: -¥5.24B-¥5.24BFY ending Dec 2023: -¥1.81B-¥1.81BFY ending Dec 2024: ¥20.7B¥20.7BFY ending Dec 2025: ¥15.5B¥15.5BFY21FY22FY23FY24FY25
Net income¥14.8B
FY ending Dec 2021: ¥9.76B¥9.76BFY ending Dec 2022: ¥9.12B¥9.12BFY ending Dec 2023: ¥10.4B¥10.4BFY ending Dec 2024: ¥25B¥25BFY ending Dec 2025: ¥14.8B¥14.8BFY21FY22FY23FY24FY25

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82期(2025/01/01-2025/12/31)

    ID S100XQN02026-03-13Open
  • EDINET (FSA Japan)

    有価証券報告書-第81期(2024/01/01-2024/12/31)

    ID S100VCWG2025-03-07Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第80期(2023/01/01-2023/12/31)

    ID S100U4P82024-07-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第79期(2022/01/01-2022/12/31)

    ID S100QP6V2023-05-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第78期(令和3年1月1日-令和3年12月31日)

    ID S100NN812022-03-11Open
  • EDINET (FSA Japan)

    有価証券報告書-第77期(令和2年1月1日-令和2年12月31日)

    ID S100KWXO2021-03-12Open

Extracted from XBRL: 44 / 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.