Tokai KisenTokai Kisen Co., Ltd.9173東証スタンダード海運業FY ending Dec 2025, consolidated, J-GAAP

What does Tokai Kisen do with its cash?

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

Operating cash flow
¥685.6M
Capex
¥366.7M
of revenue 2.6%
Free cash flow
¥318.9M
Returned to shareholders
¥21.4M
of net income: 6%
Dividend per share
¥10
Payout ratio (reported)
6.3%

Cash flow ratios

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

Net income¥368.1M
Operating cash flow¥685.6M
Cash conversion (operating CF ÷ operating income)
130.9%
Cash vs. profit gap
¥317.6M(純利益の 86.3%)
Shareholder returns
of net income 5.8% · of FCF 6.7%
Shareholder payments — dividends
of net income 5.8% · of FCF 6.7%
CapEx intensity (capex ÷ revenue)
2.6%
Investing CF relative to operating CF
36.4%

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

Five-year trend

Operating cash flow¥685.6M
FY ending Dec 2021: ¥1.52B¥1.52BFY ending Dec 2022: ¥2.14B¥2.14BFY ending Dec 2023: ¥388.4M¥388.4MFY ending Dec 2024: ¥2.23B¥2.23BFY ending Dec 2025: ¥685.6M¥685.6MFY21FY22FY23FY24FY25
Free cash flow¥318.9M
FY ending Dec 2021: ¥1.03B¥1.03BFY ending Dec 2022: ¥1.51B¥1.51BFY ending Dec 2023: ¥8.4M¥8.4MFY ending Dec 2024: ¥1.42B¥1.42BFY ending Dec 2025: ¥318.9M¥318.9MFY21FY22FY23FY24FY25
Net income¥368.1M
FY ending Dec 2021: -¥78.3M-¥78.3MFY ending Dec 2022: ¥180.8M¥180.8MFY ending Dec 2023: -¥580.6M-¥580.6MFY ending Dec 2024: ¥293.6M¥293.6MFY ending Dec 2025: ¥368.1M¥368.1MFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第201期(2025/01/01-2025/12/31)

    ID S100Y40M2026-05-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第200期(2024/01/01-2024/12/31)

    ID S100VGWX2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第199期(2023/01/01-2023/12/31)

    ID S100T5JC2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第198期(2022/01/01-2022/12/31)

    ID S100QFSQ2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第197期(令和3年1月1日-令和3年12月31日)

    ID S100NQEF2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第196期(令和2年1月1日-令和2年12月31日)

    ID S100L08I2021-03-26Open

Extracted from XBRL: 51 / 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.