KitzKITZ CORPORATION6498東証プライム機械FY ending Dec 2025, consolidated, J-GAAP

What does Kitz do with its cash?

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

Operating cash flow
¥13.6B
Capex
¥11.3B
of revenue 6.4%
Free cash flow
¥2.35B
Returned to shareholders
¥4.3B
of net income: 37%
Dividend per share
¥53
Payout ratio (reported)
51.3%

Cash flow ratios

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

Net income¥11.5B
Operating cash flow¥13.6B
Cash conversion (operating CF ÷ operating income)
88.2%
Cash vs. profit gap
¥2.17B(純利益の 18.9%)
Shareholder returns
of net income 37.5% · of FCF 183.2%
Shareholder payments — dividends
of net income 36.5% · of FCF 178.6%
CapEx intensity (capex ÷ revenue)
6.4%
Investing CF relative to operating CF
75.4%

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

Five-year trend

Operating cash flow¥13.6B
FY ending Dec 2021: ¥8.28B¥8.28BFY ending Dec 2022: ¥8.54B¥8.54BFY ending Dec 2023: ¥16B¥16BFY ending Dec 2024: ¥18.6B¥18.6BFY ending Dec 2025: ¥13.6B¥13.6BFY21FY22FY23FY24FY25
Free cash flow¥2.35B
FY ending Dec 2021: ¥4.58B¥4.58BFY ending Dec 2022: ¥1.13B¥1.13BFY ending Dec 2023: ¥7.12B¥7.12BFY ending Dec 2024: ¥8.5B¥8.5BFY ending Dec 2025: ¥2.35B¥2.35BFY21FY22FY23FY24FY25
Net income¥11.5B
FY ending Dec 2021: ¥4.95B¥4.95BFY ending Dec 2022: ¥8.55B¥8.55BFY ending Dec 2023: ¥10.6B¥10.6BFY ending Dec 2024: ¥11.8B¥11.8BFY ending Dec 2025: ¥11.5B¥11.5BFY21FY22FY23FY24FY25

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112期(2025/01/01-2025/12/31)

    ID S100XS6X2026-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第111期(2024/01/01-2024/12/31)

    ID S100VHYD2025-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第110期(2023/01/01-2023/12/31)

    ID S100U6JT2024-08-09Open
  • EDINET (FSA Japan)

    有価証券報告書-第109期(2022/01/01-2022/12/31)

    ID S100QH6G2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第108期(令和3年1月1日-令和3年12月31日)

    ID S100NQW22022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第107期(令和2年4月1日-令和2年12月31日)

    ID S100L2752021-03-30Open

Extracted from XBRL: 54 / Derived from other figures: 2

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.