KH NeochemKH Neochem Co.,Ltd.4189東証プライム化学FY ending Dec 2025, consolidated, J-GAAP

What does KH Neochem do with its cash?

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

Operating cash flow
¥13.8B
Capex
¥4.8B
of revenue 4.2%
Free cash flow
¥8.98B
Returned to shareholders
¥8.59B
of net income: 110%
Dividend per share
¥105
Payout ratio (reported)
49.0%

Cash flow ratios

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

Net income¥7.8B
Operating cash flow¥13.8B
Cash conversion (operating CF ÷ operating income)
122.5%
Cash vs. profit gap
¥5.98B(純利益の 76.7%)
Shareholder returns
of net income 110.2% · of FCF 95.7%
Shareholder payments — dividends
of net income 45.4% · of FCF 39.4%
CapEx intensity (capex ÷ revenue)
4.2%
Investing CF relative to operating CF
33.6%

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

Five-year trend

Operating cash flow¥13.8B
FY ending Dec 2021: ¥17.4B¥17.4BFY ending Dec 2022: ¥5.13B¥5.13BFY ending Dec 2023: ¥13.2B¥13.2BFY ending Dec 2024: ¥6.98B¥6.98BFY ending Dec 2025: ¥13.8B¥13.8BFY21FY22FY23FY24FY25
Free cash flow¥8.98B
FY ending Dec 2021: ¥13B¥13BFY ending Dec 2022: -¥5.36B-¥5.36BFY ending Dec 2023: ¥7.94B¥7.94BFY ending Dec 2024: -¥1.64B-¥1.64BFY ending Dec 2025: ¥8.98B¥8.98BFY21FY22FY23FY24FY25
Net income¥7.8B
FY ending Dec 2021: ¥13.7B¥13.7BFY ending Dec 2022: ¥8.07B¥8.07BFY ending Dec 2023: ¥6.83B¥6.83BFY ending Dec 2024: ¥8.36B¥8.36BFY ending Dec 2025: ¥7.8B¥7.8BFY21FY22FY23FY24FY25

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16期(2025/01/01-2025/12/31)

    ID S100XT282026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2024/01/01-2024/12/31)

    ID S100VGFI2025-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2023/01/01-2023/12/31)

    ID S100T3XF2024-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2022/01/01-2022/12/31)

    ID S100QFJ12023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(令和3年1月1日-令和3年12月31日)

    ID S100NQ6I2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(令和2年1月1日-令和2年12月31日)

    ID S100L07K2021-03-23Open

Extracted from XBRL: 52 / 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.