KurarayKURARAY CO.,LTD.3405東証プライム化学FY ending Dec 2025, consolidated, J-GAAP

What does Kuraray do with its cash?

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

Operating cash flow
¥98.6B
Capex
¥94.2B
of revenue 11.6%
Free cash flow
¥4.41B
Returned to shareholders
¥47.4B
of net income: 634%
Dividend per share
¥54
Payout ratio (reported)
44.6%

Cash flow ratios

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

Net income¥7.47B
Operating cash flow¥98.6B
Cash conversion (operating CF ÷ operating income)
167.4%
Cash vs. profit gap
¥91.1B(純利益の 1220.2%)
Shareholder returns
of net income 634.3% · of FCF 1073.2%
Shareholder payments — dividends
of net income 232.6% · of FCF 393.5%
CapEx intensity (capex ÷ revenue)
11.6%
Investing CF relative to operating CF
99.5%

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

Five-year trend

Operating cash flow¥98.6B
FY ending Dec 2021: ¥78.2B¥78.2BFY ending Dec 2022: ¥51.7B¥51.7BFY ending Dec 2023: ¥129.3B¥129.3BFY ending Dec 2024: ¥138.3B¥138.3BFY ending Dec 2025: ¥98.6B¥98.6BFY21FY22FY23FY24FY25
Free cash flow¥4.41B
FY ending Dec 2021: ¥9.81B¥9.81BFY ending Dec 2022: -¥19.9B-¥19.9BFY ending Dec 2023: ¥70.3B¥70.3BFY ending Dec 2024: ¥66.9B¥66.9BFY ending Dec 2025: ¥4.41B¥4.41BFY21FY22FY23FY24FY25
Net income¥7.47B
FY ending Dec 2021: ¥37.3B¥37.3BFY ending Dec 2022: ¥54.3B¥54.3BFY ending Dec 2023: ¥42.4B¥42.4BFY ending Dec 2024: ¥31.7B¥31.7BFY ending Dec 2025: ¥7.47B¥7.47BFY21FY22FY23FY24FY25

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145期(2025/01/01-2025/12/31)

    ID S100XSSZ2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第144期(2024/01/01-2024/12/31)

    ID S100VGVW2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第143期(2023/01/01-2023/12/31)

    ID S100T5BD2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第142期(2022/01/01-2022/12/31)

    ID S100QH262023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第141期(令和3年1月1日-令和3年12月31日)

    ID S100NPXO2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第140期(令和2年1月1日-令和2年12月31日)

    ID S100L0GG2021-03-25Open

Extracted from XBRL: 56 / 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.