KaoKao Corporation4452東証プライム化学FY ending Dec 2025, consolidated, IFRS

What does Kao do with its cash?

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

Operating cash flow
¥199.7B
Capex
¥70.8B
of revenue 4.2%
Free cash flow
¥128.8B
Returned to shareholders
¥151.2B
of net income: 126%
Dividend per share
¥154
Payout ratio (reported)
69.1%

Cash flow ratios

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

Net income¥120.1B
Operating cash flow¥199.7B
Cash conversion (operating CF ÷ operating income)
121.7%
Cash vs. profit gap
¥79.6B(純利益の 66.3%)
Shareholder returns
of net income 125.9% · of FCF 117.4%
Shareholder payments — dividends
of net income 59.3% · of FCF 55.2%
CapEx intensity (capex ÷ revenue)
4.2%
Investing CF relative to operating CF
34.9%

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

Five-year trend

Operating cash flow¥199.7B
FY ending Dec 2021: ¥175.5B¥175.5BFY ending Dec 2022: ¥130.9B¥130.9BFY ending Dec 2023: ¥202.5B¥202.5BFY ending Dec 2024: ¥201.6B¥201.6BFY ending Dec 2025: ¥199.7B¥199.7BFY21FY22FY23FY24FY25
Free cash flow¥128.8B
FY ending Dec 2021: ¥104B¥104BFY ending Dec 2022: ¥53.7B¥53.7BFY ending Dec 2023: ¥136B¥136BFY ending Dec 2024: ¥134.1B¥134.1BFY ending Dec 2025: ¥128.8B¥128.8BFY21FY22FY23FY24FY25
Net income¥120.1B
FY ending Dec 2021: ¥109.6B¥109.6BFY ending Dec 2022: ¥86B¥86BFY ending Dec 2023: ¥43.9B¥43.9BFY ending Dec 2024: ¥107.8B¥107.8BFY ending Dec 2025: ¥120.1B¥120.1BFY21FY22FY23FY24FY25

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120期(2025/01/01-2025/12/31)

    ID S100XT6G2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第119期(2024/01/01-2024/12/31)

    ID S100VFNW2025-03-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第118期(2023/01/01-2023/12/31)

    ID S100T2ZS2024-03-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第117期(2022/01/01-2022/12/31)

    ID S100QFPL2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第116期(令和3年1月1日-令和3年12月31日)

    ID S100NQCA2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第115期(令和2年1月1日-令和2年12月31日)

    ID S100L0HB2021-03-26Open

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.