KohsaiKohsai Co.,Ltd.7878東証スタンダードその他製品FY ending Jan 2026, non-consolidated, J-GAAP

What does Kohsai do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥130.9M
Capex
¥83.4M
of revenue 2.0%
Free cash flow
-¥214.4M
Returned to shareholders
¥37.3M
of net income: 34%
Dividend per share
¥30
Payout ratio (reported)
40.7%

Cash flow ratios

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

Net income¥110.4M
Operating cash flow-¥130.9M
Cash conversion (operating CF ÷ operating income)
-72.7%
Cash vs. profit gap
-¥241.3M(純利益の -218.6%)
Shareholder payments — dividends
of net income 33.8%
CapEx intensity (capex ÷ revenue)
2.0%

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

Five-year trend

Operating cash flow-¥130.9M
FY ending Jan 2022: -¥15.9M-¥15.9MFY ending Jan 2023: -¥252M-¥252MFY ending Jan 2024: ¥124M¥124MFY ending Jan 2025: ¥140.7M¥140.7MFY ending Jan 2026: -¥130.9M-¥130.9MFY22FY23FY24FY25FY26
Free cash flow-¥214.4M
FY ending Jan 2022: -¥123.4M-¥123.4MFY ending Jan 2023: -¥304.8M-¥304.8MFY ending Jan 2024: ¥95.6M¥95.6MFY ending Jan 2025: ¥74.9M¥74.9MFY ending Jan 2026: -¥214.4M-¥214.4MFY22FY23FY24FY25FY26
Net income¥110.4M
FY ending Jan 2022: ¥30M¥30MFY ending Jan 2023: ¥27.7M¥27.7MFY ending Jan 2024: ¥92M¥92MFY ending Jan 2025: ¥88.4M¥88.4MFY ending Jan 2026: ¥110.4M¥110.4MFY22FY23FY24FY25FY26

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59期(2025/02/01-2026/01/31)

    ID S100Y03W2026-04-22Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第58期(2024/02/01-2025/01/31)

    ID S100X6GL2025-11-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第57期(2023/02/01-2024/01/31)

    ID S100TBFW2024-04-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第56期(2022/02/01-2023/01/31)

    ID S100QMVH2023-04-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第55期(令和3年2月1日-令和4年1月31日)

    ID S100NY2T2022-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第54期(令和2年2月1日-令和3年1月31日)

    ID S100L8IK2021-04-28Open

Extracted from XBRL: 46 / 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.