KewpieKewpie Corporation2809東証プライム食料品FY ending Nov 2025, consolidated, J-GAAP

What does Kewpie do with its cash?

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

Operating cash flow
¥31.8B
Capex
¥16.5B
of revenue 3.2%
Free cash flow
¥15.3B
Returned to shareholders
¥25B
of net income: 82%
Dividend per share
¥64
Payout ratio (reported)
35.1%

Cash flow ratios

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

Net income¥30.5B
Operating cash flow¥31.8B
Cash conversion (operating CF ÷ operating income)
91.8%
Cash vs. profit gap
¥1.3B(純利益の 4.2%)
Shareholder returns
of net income 82.1% · of FCF 164.0%
Shareholder payments — dividends
of net income 28.7% · of FCF 57.3%
CapEx intensity (capex ÷ revenue)
3.2%
Investing CF relative to operating CF
53.2%

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

Five-year trend

Operating cash flow¥31.8B
FY ending Nov 2021: ¥38.5B¥38.5BFY ending Nov 2022: ¥27.2B¥27.2BFY ending Nov 2023: ¥23.7B¥23.7BFY ending Nov 2024: ¥63.1B¥63.1BFY ending Nov 2025: ¥31.8B¥31.8BFY21FY22FY23FY24FY25
Free cash flow¥15.3B
FY ending Nov 2021: ¥26.9B¥26.9BFY ending Nov 2022: ¥10.4B¥10.4BFY ending Nov 2023: ¥6.28B¥6.28BFY ending Nov 2024: ¥39.2B¥39.2BFY ending Nov 2025: ¥15.3B¥15.3BFY21FY22FY23FY24FY25
Net income¥30.5B
FY ending Nov 2021: ¥18B¥18BFY ending Nov 2022: ¥16B¥16BFY ending Nov 2023: ¥13.2B¥13.2BFY ending Nov 2024: ¥21.4B¥21.4BFY ending Nov 2025: ¥30.5B¥30.5BFY21FY22FY23FY24FY25

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113期(2024/12/01-2025/11/30)

    ID S100XMJE2026-02-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第112期(2023/12/01-2024/11/30)

    ID S100VAQ72025-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第111期(2022/12/01-2023/11/30)

    ID S100SYBO2024-02-29Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第110期(2021/12/01-2022/11/30)

    ID S100QJY32023-04-06Open
  • EDINET (FSA Japan)

    有価証券報告書-第109期(令和2年12月1日-令和3年11月30日)

    ID S100NJZ42022-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第108期(令和1年12月1日-令和2年11月30日)

    ID S100KVOF2021-02-26Open

Extracted from XBRL: 53 / 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.