KeyHolderKeyHolder,Inc.4712東証スタンダードサービス業FY ending Dec 2025, consolidated, IFRS

What does KeyHolder do with its cash?

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

Operating cash flow
¥3.18B
Capex
¥174.3M
of revenue 0.5%
Free cash flow
¥3B
Returned to shareholders
¥393K
of net income: 0%
Dividend per share
¥10
Payout ratio (reported)
29.2%

Cash flow ratios

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

Net income¥857.4M
Operating cash flow¥3.18B
Cash conversion (operating CF ÷ operating income)
202.0%
Cash vs. profit gap
¥2.32B(純利益の 270.7%)
CapEx intensity (capex ÷ revenue)
0.5%
Investing CF relative to operating CF
7.9%

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

Five-year trend

Operating cash flow¥3.18B
FY ending Dec 2021: ¥676.9M¥676.9MFY ending Dec 2022: ¥1.65B¥1.65BFY ending Dec 2023: ¥1.07B¥1.07BFY ending Dec 2024: ¥2.35B¥2.35BFY ending Dec 2025: ¥3.18B¥3.18BFY21FY22FY23FY24FY25
Free cash flow¥3B
FY ending Dec 2021: ¥512M¥512MFY ending Dec 2022: ¥1.16B¥1.16BFY ending Dec 2023: ¥959M¥959MFY ending Dec 2024: ¥2.19B¥2.19BFY ending Dec 2025: ¥3B¥3BFY21FY22FY23FY24FY25
Net income¥857.4M
FY ending Dec 2021: ¥461.4M¥461.4MFY ending Dec 2022: ¥1.88B¥1.88BFY ending Dec 2023: ¥2.11B¥2.11BFY ending Dec 2024: ¥2.5B¥2.5BFY ending Dec 2025: ¥857.4M¥857.4MFY21FY22FY23FY24FY25

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59期(2025/01/01-2025/12/31)

    ID S100XSVU2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第58期(2024/01/01-2024/12/31)

    ID S100VGQR2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第57期(2023/01/01-2023/12/31)

    ID S100T5182024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第56期(2022/01/01-2022/12/31)

    ID S100QHAX2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第55期(令和3年1月1日-令和3年12月31日)

    ID S100NS2Z2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第54期(令和2年1月1日-令和2年12月31日)

    ID S100L35T2021-03-31Open

Extracted from XBRL: 43 / 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.