Kitoku ShinryoKITOKU SHINRYO CO., LTD.2700東証スタンダード卸売業FY ending Dec 2025, consolidated, J-GAAP

What does Kitoku Shinryo do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥1.17B
Capex
¥577.9M
of revenue 0.3%
Free cash flow
-¥1.74B
Returned to shareholders
¥327.3M
of net income: 6%
Dividend per share
¥170
Payout ratio (reported)
13.4%

Cash flow ratios

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

Net income¥5.52B
Operating cash flow-¥1.17B
Cash conversion (operating CF ÷ operating income)
-14.5%
Cash vs. profit gap
-¥6.69B(純利益の -121.1%)
Shareholder returns
of net income 5.9%
Shareholder payments — dividends
of net income 5.9%
CapEx intensity (capex ÷ revenue)
0.3%

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

Five-year trend

Operating cash flow-¥1.17B
FY ending Dec 2021: ¥774.1M¥774.1MFY ending Dec 2022: ¥4.34B¥4.34BFY ending Dec 2023: ¥464.9M¥464.9MFY ending Dec 2024: -¥929.9M-¥929.9MFY ending Dec 2025: -¥1.17B-¥1.17BFY21FY22FY23FY24FY25
Free cash flow-¥1.74B
FY ending Dec 2021: ¥404.9M¥404.9MFY ending Dec 2022: ¥3.68B¥3.68BFY ending Dec 2023: ¥153.7M¥153.7MFY ending Dec 2024: -¥1.75B-¥1.75BFY ending Dec 2025: -¥1.74B-¥1.74BFY21FY22FY23FY24FY25
Net income¥5.52B
FY ending Dec 2021: ¥505.1M¥505.1MFY ending Dec 2022: ¥1.04B¥1.04BFY ending Dec 2023: ¥1.48B¥1.48BFY ending Dec 2024: ¥1.72B¥1.72BFY ending Dec 2025: ¥5.52B¥5.52BFY21FY22FY23FY24FY25

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78期(2025/01/01-2025/12/31)

    ID S100XSQ82026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第77期(2024/01/01-2024/12/31)

    ID S100VGXG2025-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第76期(2023/01/01-2023/12/31)

    ID S100TBSX2024-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(2022/01/01-2022/12/31)

    ID S100QHWE2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(令和3年1月1日-令和3年12月31日)

    ID S100NRQK2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第73期(令和2年1月1日-令和2年12月31日)

    ID S100L2GY2021-03-30Open

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.