TokyotokeibaTOKYOTOKEIBA CO.,LTD.9672東証プライムサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Tokyotokeiba do with its cash?

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

Operating cash flow
¥19.9B
Capex
¥6.83B
of revenue 16.4%
Free cash flow
¥13.1B
Returned to shareholders
¥7B
of net income: 67%
Dividend per share
¥118
Payout ratio (reported)
33.9%

Cash flow ratios

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

Net income¥10.5B
Operating cash flow¥19.9B
Cash conversion (operating CF ÷ operating income)
129.1%
Cash vs. profit gap
¥9.44B(純利益の 90.2%)
Shareholder returns
of net income 66.9% · of FCF 53.5%
Shareholder payments — dividends
of net income 30.0% · of FCF 24.0%
CapEx intensity (capex ÷ revenue)
16.4%
Investing CF relative to operating CF
64.4%

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

Five-year trend

Operating cash flow¥19.9B
FY ending Dec 2021: ¥14.4B¥14.4BFY ending Dec 2022: ¥14.7B¥14.7BFY ending Dec 2023: ¥12.8B¥12.8BFY ending Dec 2024: ¥16.1B¥16.1BFY ending Dec 2025: ¥19.9B¥19.9BFY21FY22FY23FY24FY25
Free cash flow¥13.1B
FY ending Dec 2021: ¥3.45B¥3.45BFY ending Dec 2022: ¥7.82B¥7.82BFY ending Dec 2023: -¥7.08B-¥7.08BFY ending Dec 2024: ¥5.66B¥5.66BFY ending Dec 2025: ¥13.1B¥13.1BFY21FY22FY23FY24FY25
Net income¥10.5B
FY ending Dec 2021: ¥9.08B¥9.08BFY ending Dec 2022: ¥9.39B¥9.39BFY ending Dec 2023: ¥8.45B¥8.45BFY ending Dec 2024: ¥9.71B¥9.71BFY ending Dec 2025: ¥10.5B¥10.5BFY21FY22FY23FY24FY25

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102期(2025/01/01-2025/12/31)

    ID S100XTJA2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第101期(2024/01/01-2024/12/31)

    ID S100VHAT2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第100期(2023/01/01-2023/12/31)

    ID S100T66H2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第99期(2022/01/01-2022/12/31)

    ID S100QHRY2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第98期(令和3年1月1日-令和3年12月31日)

    ID S100NRZK2022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第97期(令和2年1月1日-令和2年12月31日)

    ID S100L3192021-03-30Open

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.