Kobayashi PharmaceuticalKOBAYASHI PHARMACEUTICAL CO.,LTD.4967東証プライム化学FY ending Dec 2025, consolidated, J-GAAP

What does Kobayashi Pharmaceutical do with its cash?

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

Operating cash flow
¥25.6B
Capex
¥14B
of revenue 8.5%
Free cash flow
¥11.6B
Returned to shareholders
¥7.65B
of net income: 209%
Dividend per share
¥104
Payout ratio (reported)
279.5%

Cash flow ratios

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

Net income¥3.66B
Operating cash flow¥25.6B
Cash conversion (operating CF ÷ operating income)
171.5%
Cash vs. profit gap
¥21.9B(純利益の 599.9%)
Shareholder payments — dividends
of net income 209.3% · of FCF 66.1%
CapEx intensity (capex ÷ revenue)
8.5%
Investing CF relative to operating CF
0.6%

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

Five-year trend

Operating cash flow¥25.6B
FY ending Dec 2021: ¥22.4B¥22.4BFY ending Dec 2022: ¥31.9B¥31.9BFY ending Dec 2023: ¥18.4B¥18.4BFY ending Dec 2024: ¥11.2B¥11.2BFY ending Dec 2025: ¥25.6B¥25.6BFY21FY22FY23FY24FY25
Free cash flow¥11.6B
FY ending Dec 2021: ¥18.2B¥18.2BFY ending Dec 2022: ¥15.7B¥15.7BFY ending Dec 2023: ¥4.79B¥4.79BFY ending Dec 2024: -¥15.4B-¥15.4BFY ending Dec 2025: ¥11.6B¥11.6BFY21FY22FY23FY24FY25
Net income¥3.66B
FY ending Dec 2021: ¥19.7B¥19.7BFY ending Dec 2022: ¥20B¥20BFY ending Dec 2023: ¥20.3B¥20.3BFY ending Dec 2024: ¥10.1B¥10.1BFY ending Dec 2025: ¥3.66B¥3.66BFY21FY22FY23FY24FY25

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108期(2025/01/01-2025/12/31)

    ID S100XSXS2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第107期(2024/01/01-2024/12/31)

    ID S100VIKQ2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第106期(2023/01/01-2023/12/31)

    ID S100T3KX2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第105期(2022/01/01-2022/12/31)

    ID S100QGIS2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第104期(令和3年1月1日-令和3年12月31日)

    ID S100NR6F2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第103期(令和2年1月1日-令和2年12月31日)

    ID S100L0OB2021-03-26Open

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.