Kyowa KirinKyowa Kirin Co.,Ltd.4151東証プライム医薬品FY ending Dec 2025, consolidated, IFRS

What does Kyowa Kirin do with its cash?

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

Operating cash flow
¥96.6B
Capex
¥83.5B
of revenue 16.8%
Free cash flow
¥13.1B
Returned to shareholders
¥30.9B
of net income: 46%
Dividend per share
¥62
Payout ratio (reported)
100.0%

Cash flow ratios

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

Net income¥67B
Operating cash flow¥96.6B
Cash vs. profit gap
¥29.6B(純利益の 44.1%)
Shareholder returns
of net income 46.1% · of FCF 235.8%
Shareholder payments — dividends
of net income 46.1% · of FCF 235.7%
CapEx intensity (capex ÷ revenue)
16.8%
Investing CF relative to operating CF
92.3%

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

Five-year trend

Operating cash flow¥96.6B
FY ending Dec 2021: ¥86.5B¥86.5BFY ending Dec 2022: ¥48.7B¥48.7BFY ending Dec 2023: ¥115.6B¥115.6BFY ending Dec 2024: ¥67.9B¥67.9BFY ending Dec 2025: ¥96.6B¥96.6BFY21FY22FY23FY24FY25
Free cash flow¥13.1B
FY ending Dec 2021: ¥66.8B¥66.8BFY ending Dec 2022: ¥20B¥20BFY ending Dec 2023: ¥82.7B¥82.7BFY ending Dec 2024: -¥37.4B-¥37.4BFY ending Dec 2025: ¥13.1B¥13.1BFY21FY22FY23FY24FY25
Net income¥67B
FY ending Dec 2021: ¥52.3B¥52.3BFY ending Dec 2022: ¥53.6B¥53.6BFY ending Dec 2023: ¥81.2B¥81.2BFY ending Dec 2024: ¥59.9B¥59.9BFY ending Dec 2025: ¥67B¥67BFY21FY22FY23FY24FY25

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103期(2025/01/01-2025/12/31)

    ID S100XPTY2026-03-10Open
  • EDINET (FSA Japan)

    有価証券報告書-第102期(2024/01/01-2024/12/31)

    ID S100VDMK2025-03-11Open
  • EDINET (FSA Japan)

    有価証券報告書-第101期(2023/01/01-2023/12/31)

    ID S100T1DP2024-03-12Open
  • EDINET (FSA Japan)

    有価証券報告書-第100期(2022/01/01-2022/12/31)

    ID S100QCX22023-03-09Open
  • EDINET (FSA Japan)

    有価証券報告書-第99期(令和3年1月1日-令和3年12月31日)

    ID S100NMKA2022-03-08Open
  • EDINET (FSA Japan)

    有価証券報告書-第98期(令和2年1月1日-令和2年12月31日)

    ID S100KWXR2021-03-09Open

Extracted from XBRL: 42 / 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.