KeiwaKEIWA Incorporated4251東証プライム化学FY ending Dec 2025, consolidated, J-GAAP

What does Keiwa do with its cash?

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

Operating cash flow
¥3.55B
Capex
¥3B
of revenue 14.6%
Free cash flow
¥553.6M
Returned to shareholders
¥1.63B
of net income: 72%
Dividend per share
¥40
Payout ratio (reported)
48.3%

Cash flow ratios

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

Net income¥2.27B
Operating cash flow¥3.55B
Cash conversion (operating CF ÷ operating income)
82.8%
Cash vs. profit gap
¥1.28B(純利益の 56.4%)
Shareholder returns
of net income 71.9% · of FCF 294.8%
Shareholder payments — dividends
of net income 29.7% · of FCF 121.8%
CapEx intensity (capex ÷ revenue)
14.6%
Investing CF relative to operating CF
85.4%

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

Five-year trend

Operating cash flow¥3.55B
FY ending Dec 2021: ¥2.18B¥2.18BFY ending Dec 2022: ¥6.76B¥6.76BFY ending Dec 2023: ¥2.45B¥2.45BFY ending Dec 2024: ¥5.92B¥5.92BFY ending Dec 2025: ¥3.55B¥3.55BFY21FY22FY23FY24FY25
Free cash flow¥553.6M
FY ending Dec 2021: -¥457.8M-¥457.8MFY ending Dec 2022: ¥2.19B¥2.19BFY ending Dec 2023: -¥520.2M-¥520.2MFY ending Dec 2024: ¥3.71B¥3.71BFY ending Dec 2025: ¥553.6M¥553.6MFY21FY22FY23FY24FY25
Net income¥2.27B
FY ending Dec 2021: ¥2.57B¥2.57BFY ending Dec 2022: ¥4.86B¥4.86BFY ending Dec 2023: ¥1.98B¥1.98BFY ending Dec 2024: ¥2.79B¥2.79BFY ending Dec 2025: ¥2.27B¥2.27BFY21FY22FY23FY24FY25

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(2025/01/01-2025/12/31)

    ID S100XS6Z2026-03-23Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第78期(2024/01/01-2024/12/31)

    ID S100VNQX2025-04-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第77期(2023/01/01-2023/12/31)

    ID S100T4BT2024-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第76期(2022/01/01-2022/12/31)

    ID S100QGDP2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(令和3年1月1日-令和3年12月31日)

    ID S100NQND2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(令和2年1月1日-令和2年12月31日)

    ID S100L0IY2021-03-26Open

Extracted from XBRL: 51 / 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.