KokenKOKEN LTD.7963東証スタンダードその他製品FY ending Dec 2025, consolidated, J-GAAP

What does Koken do with its cash?

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

Operating cash flow
¥136.1M
Capex
¥368.3M
of revenue 3.1%
Free cash flow
-¥232.2M
Returned to shareholders
¥230.6M
of net income: 26%
Dividend per share
¥50
Payout ratio (reported)
28.3%

Cash flow ratios

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

Net income¥885.3M
Operating cash flow¥136.1M
Cash conversion (operating CF ÷ operating income)
10.7%
Cash vs. profit gap
-¥749.1M(純利益の -84.6%)
Shareholder returns
of net income 26.1%
Shareholder payments — dividends
of net income 20.0%
CapEx intensity (capex ÷ revenue)
3.1%
Investing CF relative to operating CF
278.8%

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

Five-year trend

Operating cash flow¥136.1M
FY ending Dec 2021: ¥655.5M¥655.5MFY ending Dec 2022: ¥619M¥619MFY ending Dec 2023: ¥1.08B¥1.08BFY ending Dec 2024: ¥666.4M¥666.4MFY ending Dec 2025: ¥136.1M¥136.1MFY21FY22FY23FY24FY25
Free cash flow-¥232.2M
FY ending Dec 2021: ¥417.3M¥417.3MFY ending Dec 2022: ¥451.7M¥451.7MFY ending Dec 2023: ¥886.9M¥886.9MFY ending Dec 2024: ¥445.4M¥445.4MFY ending Dec 2025: -¥232.2M-¥232.2MFY21FY22FY23FY24FY25
Net income¥885.3M
FY ending Dec 2021: ¥862.4M¥862.4MFY ending Dec 2022: ¥833.1M¥833.1MFY ending Dec 2023: ¥701.1M¥701.1MFY ending Dec 2024: ¥722.1M¥722.1MFY ending Dec 2025: ¥885.3M¥885.3MFY21FY22FY23FY24FY25

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63期(2025/01/01-2025/12/31)

    ID S100XTH92026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2024/01/01-2024/12/31)

    ID S100VGWK2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(2023/01/01-2023/12/31)

    ID S100T4LM2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(2022/01/01-2022/12/31)

    ID S100QH1X2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(令和3年1月1日-令和3年12月31日)

    ID S100NS352022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第58期(令和2年1月1日-令和2年12月31日)

    ID S100L1XF2021-03-29Open

Extracted from XBRL: 49 / 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.