KitakeiKITAKEI CO.,LTD9872東証スタンダード卸売業FY ending Nov 2025, non-consolidated, J-GAAP

What does Kitakei do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥471M
Capex
¥111M
of revenue 0.2%
Free cash flow
-¥582M
Returned to shareholders
¥258M
of net income: 47%
Dividend per share
¥28
Payout ratio (reported)
47.2%

Cash flow ratios

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

Net income¥551M
Operating cash flow-¥471M
Cash conversion (operating CF ÷ operating income)
-66.1%
Cash vs. profit gap
-¥1.02B(純利益の -185.5%)
Shareholder payments — dividends
of net income 46.8%
CapEx intensity (capex ÷ revenue)
0.2%

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

Five-year trend

Operating cash flow-¥471M
FY ending Nov 2021: -¥92.8M-¥92.8MFY ending Nov 2022: ¥353.3M¥353.3MFY ending Nov 2023: ¥1.83B¥1.83BFY ending Nov 2024: ¥603M¥603MFY ending Nov 2025: -¥471M-¥471MFY21FY22FY23FY24FY25
Free cash flow-¥582M
FY ending Nov 2021: -¥167.7M-¥167.7MFY ending Nov 2022: ¥153.4M¥153.4MFY ending Nov 2023: ¥1.65B¥1.65BFY ending Nov 2024: ¥536M¥536MFY ending Nov 2025: -¥582M-¥582MFY21FY22FY23FY24FY25
Net income¥551M
FY ending Nov 2021: ¥644.1M¥644.1MFY ending Nov 2022: ¥641.1M¥641.1MFY ending Nov 2023: ¥812.6M¥812.6MFY ending Nov 2024: ¥718M¥718MFY ending Nov 2025: ¥551M¥551MFY21FY22FY23FY24FY25

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67期(2024/11/21-2025/11/20)

    ID S100XM1D2026-02-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(2023/11/21-2024/11/20)

    ID S100V9JT2025-02-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(2022/11/21-2023/11/20)

    ID S100SX172024-02-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(2021/11/21-2022/11/20)

    ID S100Q9K42023-02-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(令和2年11月21日-令和3年11月20日)

    ID S100NI1A2022-02-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(令和1年11月21日-令和2年11月20日)

    ID S100KTO72021-02-19Open

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.