Kin-EiKin-Ei Corp.9636東証スタンダードサービス業FY ending Jan 2026, non-consolidated, J-GAAP

What does Kin-Ei do with its cash?

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

Operating cash flow
¥630.6M
Capex
¥292.7M
of revenue 7.8%
Free cash flow
¥337.9M
Returned to shareholders
¥27.9M
of net income: 14%
Dividend per share
¥10
Payout ratio (reported)
13.9%

Cash flow ratios

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

Net income¥200.3M
Operating cash flow¥630.6M
Cash conversion (operating CF ÷ operating income)
209.1%
Cash vs. profit gap
¥430.4M(純利益の 214.9%)
Shareholder payments — dividends
of net income 13.9% · of FCF 8.3%
CapEx intensity (capex ÷ revenue)
7.8%
Investing CF relative to operating CF
61.2%

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

Five-year trend

Operating cash flow¥630.6M
FY ending Jan 2022: ¥550.8M¥550.8MFY ending Jan 2023: ¥510M¥510MFY ending Jan 2024: ¥463M¥463MFY ending Jan 2025: ¥526.9M¥526.9MFY ending Jan 2026: ¥630.6M¥630.6MFY22FY23FY24FY25FY26
Free cash flow¥337.9M
FY ending Jan 2022: ¥297.8M¥297.8MFY ending Jan 2023: ¥363.3M¥363.3MFY ending Jan 2024: ¥229.7M¥229.7MFY ending Jan 2025: ¥181.8M¥181.8MFY ending Jan 2026: ¥337.9M¥337.9MFY22FY23FY24FY25FY26
Net income¥200.3M
FY ending Jan 2022: ¥108M¥108MFY ending Jan 2023: ¥124.6M¥124.6MFY ending Jan 2024: ¥154.9M¥154.9MFY ending Jan 2025: ¥154.6M¥154.6MFY ending Jan 2026: ¥200.3M¥200.3MFY22FY23FY24FY25FY26

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129期(2025/02/01-2026/01/31)

    ID S100XZ5Y2026-04-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第128期(2024/02/01-2025/01/31)

    ID S100VMUV2025-04-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第127期(2023/02/01-2024/01/31)

    ID S100TAIH2024-04-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第126期(2022/02/01-2023/01/31)

    ID S100QMFL2023-04-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第125期(令和3年2月1日-令和4年1月31日)

    ID S100NX7D2022-04-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第124期(令和2年2月1日-令和3年1月31日)

    ID S100L82G2021-04-27Open

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.