Keiyo GASKEIYO GAS CO., LTD.9539東証スタンダード電気・ガス業FY ending Dec 2025, consolidated, J-GAAP

What does Keiyo GAS do with its cash?

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

Operating cash flow
¥13.7B
Capex
¥14.4B
of revenue 12.2%
Free cash flow
-¥697M
Returned to shareholders
¥806M
of net income: 25%
Dividend per share
¥26
Payout ratio (reported)
31.2%

Cash flow ratios

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

Net income¥3.21B
Operating cash flow¥13.7B
Cash conversion (operating CF ÷ operating income)
356.8%
Cash vs. profit gap
¥10.5B(純利益の 326.8%)
Shareholder payments — dividends
of net income 25.1%
CapEx intensity (capex ÷ revenue)
12.2%
Investing CF relative to operating CF
95.5%

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

Five-year trend

Operating cash flow¥13.7B
FY ending Dec 2021: ¥8.67B¥8.67BFY ending Dec 2022: ¥6.91B¥6.91BFY ending Dec 2023: ¥28.3B¥28.3BFY ending Dec 2024: ¥10B¥10BFY ending Dec 2025: ¥13.7B¥13.7BFY21FY22FY23FY24FY25
Free cash flow-¥697M
FY ending Dec 2021: -¥5.1B-¥5.1BFY ending Dec 2022: -¥4.86B-¥4.86BFY ending Dec 2023: ¥15.3B¥15.3BFY ending Dec 2024: -¥6.21B-¥6.21BFY ending Dec 2025: -¥697M-¥697MFY21FY22FY23FY24FY25
Net income¥3.21B
FY ending Dec 2021: ¥1.74B¥1.74BFY ending Dec 2022: ¥219M¥219MFY ending Dec 2023: ¥1.46B¥1.46BFY ending Dec 2024: ¥1.62B¥1.62BFY ending Dec 2025: ¥3.21B¥3.21BFY21FY22FY23FY24FY25

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141期(2025/01/01-2025/12/31)

    ID S100XTA92026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第140期(2024/01/01-2024/12/31)

    ID S100VGPB2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第139期(2023/01/01-2023/12/31)

    ID S100T41Z2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第138期(2022/01/01-2022/12/31)

    ID S100QH2W2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第137期(令和3年1月1日-令和3年12月31日)

    ID S100NRAW2022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第136期(令和2年1月1日-令和2年12月31日)

    ID S100L0MT2021-03-26Open

Extracted from XBRL: 49 / 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.