THKTHK CO., LTD.6481東証プライム機械FY ending Dec 2025, consolidated, IFRS

What does THK do with its cash?

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

Operating cash flow
¥42.7B
Capex
¥18.9B
of revenue 7.9%
Free cash flow
¥23.9B
Returned to shareholders
¥65.9B
Dividend per share
¥246

Cash flow ratios

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

Net income-¥69.9B
Operating cash flow¥42.7B
Cash conversion (operating CF ÷ operating income)
296.1%
Cash vs. profit gap
¥112.6B
Shareholder returns
· of FCF 276.2%
Shareholder payments — dividends
· of FCF 123.1%
CapEx intensity (capex ÷ revenue)
7.9%
Investing CF relative to operating CF
46.3%

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

Five-year trend

Operating cash flow¥42.7B
FY ending Dec 2021: ¥15.6B¥15.6BFY ending Dec 2022: ¥37.6B¥37.6BFY ending Dec 2023: ¥39.3B¥39.3BFY ending Dec 2024: ¥28.4B¥28.4BFY ending Dec 2025: ¥42.7B¥42.7BFY21FY22FY23FY24FY25
Free cash flow¥23.9B
FY ending Dec 2021: -¥3.6B-¥3.6BFY ending Dec 2022: ¥8.15B¥8.15BFY ending Dec 2023: ¥12.3B¥12.3BFY ending Dec 2024: -¥1.15B-¥1.15BFY ending Dec 2025: ¥23.9B¥23.9BFY21FY22FY23FY24FY25
Net income-¥69.9B
FY ending Dec 2021: ¥23B¥23BFY ending Dec 2022: ¥21.2B¥21.2BFY ending Dec 2023: ¥18.4B¥18.4BFY ending Dec 2024: ¥10.4B¥10.4BFY ending Dec 2025: -¥69.9B-¥69.9BFY21FY22FY23FY24FY25

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56期(2025/01/01-2025/12/31)

    ID S100XRWN2026-03-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第55期(2024/01/01-2024/12/31)

    ID S100VEQZ2025-03-17Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第54期(2023/01/01-2023/12/31)

    ID S100TCTH2024-05-02Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(2022/01/01-2022/12/31)

    ID S100QEZ52023-03-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(令和3年1月1日-令和3年12月31日)

    ID S100NP3J2022-03-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(令和2年1月1日-令和2年12月31日)

    ID S100KZUD2021-03-22Open

Extracted from XBRL: 44 / 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.