THE TorigoeTHE TORIGOE CO.,LTD.2009東証スタンダード食料品FY ending Dec 2025, consolidated, J-GAAP

What does THE Torigoe do with its cash?

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

Operating cash flow
¥3.1B
Capex
¥2.29B
of revenue 8.7%
Free cash flow
¥809.1M
Returned to shareholders
¥966.9M
of net income: 85%
Dividend per share
¥49
Payout ratio (reported)
209.9%

Cash flow ratios

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

Net income¥1.13B
Operating cash flow¥3.1B
Cash conversion (operating CF ÷ operating income)
236.3%
Cash vs. profit gap
¥1.97B(純利益の 173.8%)
Shareholder returns
of net income 85.4% · of FCF 119.5%
Shareholder payments — dividends
of net income 85.4% · of FCF 119.5%
CapEx intensity (capex ÷ revenue)
8.7%
Investing CF relative to operating CF
71.1%

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

Five-year trend

Operating cash flow¥3.1B
FY ending Dec 2021: ¥1.78B¥1.78BFY ending Dec 2022: -¥47.6M-¥47.6MFY ending Dec 2023: ¥1.68B¥1.68BFY ending Dec 2024: ¥1.92B¥1.92BFY ending Dec 2025: ¥3.1B¥3.1BFY21FY22FY23FY24FY25
Free cash flow¥809.1M
FY ending Dec 2021: ¥1.22B¥1.22BFY ending Dec 2022: -¥499M-¥499MFY ending Dec 2023: ¥715.6M¥715.6MFY ending Dec 2024: ¥1.3B¥1.3BFY ending Dec 2025: ¥809.1M¥809.1MFY21FY22FY23FY24FY25
Net income¥1.13B
FY ending Dec 2021: ¥831.7M¥831.7MFY ending Dec 2022: ¥931.9M¥931.9MFY ending Dec 2023: ¥966.3M¥966.3MFY ending Dec 2024: ¥950M¥950MFY ending Dec 2025: ¥1.13B¥1.13BFY21FY22FY23FY24FY25

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91期(2025/01/01-2025/12/31)

    ID S100XTAP2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第90期(2024/01/01-2024/12/31)

    ID S100VHCR2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第89期(2023/01/01-2023/12/31)

    ID S100T4JV2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第88期(2022/01/01-2022/12/31)

    ID S100QHC42023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第87期(令和3年1月1日-令和3年12月31日)

    ID S100NS6S2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第86期(令和2年1月1日-令和2年12月31日)

    ID S100L17H2021-03-30Open

Extracted from XBRL: 54 / 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.