THE KeihinTHE KEIHIN CO., LTD.9312東証スタンダード倉庫・運輸関連FY ending Mar 2026, consolidated, J-GAAP

What does THE Keihin do with its cash?

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

Operating cash flow
¥5.63B
Capex
¥12.8B
of revenue 25.4%
Free cash flow
-¥7.16B
Returned to shareholders
¥524M
of net income: 21%
Dividend per share
¥100
Payout ratio (reported)
15.6%

Cash flow ratios

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

Net income¥2.54B
Operating cash flow¥5.63B
Cash conversion (operating CF ÷ operating income)
164.1%
Cash vs. profit gap
¥3.09B(純利益の 121.7%)
Shareholder returns
of net income 20.7%
Shareholder payments — dividends
of net income 20.7%
CapEx intensity (capex ÷ revenue)
25.4%
Investing CF relative to operating CF
215.3%

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

Five-year trend

Operating cash flow¥5.63B
FY ending Mar 2022: ¥4.52B¥4.52BFY ending Mar 2023: ¥5.24B¥5.24BFY ending Mar 2024: ¥3.91B¥3.91BFY ending Mar 2025: ¥3.8B¥3.8BFY ending Mar 2026: ¥5.63B¥5.63BFY22FY23FY24FY25FY26
Free cash flow-¥7.16B
FY ending Mar 2022: ¥3.52B¥3.52BFY ending Mar 2023: ¥3.36B¥3.36BFY ending Mar 2024: ¥1.41B¥1.41BFY ending Mar 2025: ¥1.12B¥1.12BFY ending Mar 2026: -¥7.16B-¥7.16BFY22FY23FY24FY25FY26
Net income¥2.54B
FY ending Mar 2022: ¥2.26B¥2.26BFY ending Mar 2023: ¥2.7B¥2.7BFY ending Mar 2024: ¥2.05B¥2.05BFY ending Mar 2025: ¥2.19B¥2.19BFY ending Mar 2026: ¥2.54B¥2.54BFY22FY23FY24FY25FY26

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79期(2025/04/01-2026/03/31)

    ID S100YHI42026-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第78期(2024/04/01-2025/03/31)

    ID S100W8A32025-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第77期(2023/04/01-2024/03/31)

    ID S100TRTH2024-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第76期(2022/04/01-2023/03/31)

    ID S100R9802023-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(令和3年4月1日-令和4年3月31日)

    ID S100OGB82022-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(令和2年4月1日-令和3年3月31日)

    ID S100LPZX2021-06-29Open

Extracted from XBRL: 48 / Derived from other figures: 2

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.