Sawai Group Holdings Co., Ltd. (TYO:4887)
Japan flag Japan · Delayed Price · Currency is JPY
1,960.50
+11.00 (0.56%)
Aug 1, 2025, 3:30 PM JST

Sawai Group Holdings Cash Flow Statement

Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 20212016 - 2020
Period Ending
Mar '25 Mar '24 Mar '23 Mar '22 Mar '21 2016 - 2020
Net Income
3,16118,26216,789-28,26912,340
Upgrade
Depreciation & Amortization
15,24118,05517,68316,51417,674
Upgrade
Other Amortization
---531617
Upgrade
Loss (Gain) From Sale of Assets
3,0983,0082,078-2,070588
Upgrade
Asset Writedown & Restructuring Costs
---71,0036,502
Upgrade
Loss (Gain) From Sale of Investments
-12,955----
Upgrade
Other Operating Activities
3,255-4,343-6,098-22,719-865
Upgrade
Change in Accounts Receivable
100-3,930-3196,711-9,125
Upgrade
Change in Inventory
-9,961-9,168-14,868-5,625-3,481
Upgrade
Change in Accounts Payable
-1,388-2,9271,650-1705,165
Upgrade
Change in Other Net Operating Assets
14,34526,706-3,889-1,5962,442
Upgrade
Operating Cash Flow
27,85123,14913,02634,31031,857
Upgrade
Operating Cash Flow Growth
20.31%77.71%-62.03%7.70%5.29%
Upgrade
Capital Expenditures
-20,567-17,915-20,727-14,513-12,999
Upgrade
Sale of Property, Plant & Equipment
78347503,122-
Upgrade
Cash Acquisitions
----10,114-
Upgrade
Divestitures
28,233----
Upgrade
Sale (Purchase) of Intangibles
-6,947-6,734-6,414-8,831-8,125
Upgrade
Investment in Securities
4,862----
Upgrade
Other Investing Activities
1161,490-43-59-670
Upgrade
Investing Cash Flow
6,480-23,112-27,134-30,395-21,794
Upgrade
Short-Term Debt Issued
-2,84810,000--
Upgrade
Long-Term Debt Issued
44,9779,9439,500-10,000
Upgrade
Total Debt Issued
44,97712,79119,500-10,000
Upgrade
Short-Term Debt Repaid
-5,692----
Upgrade
Long-Term Debt Repaid
-30,858-3,034-13,118-5,549-16,211
Upgrade
Total Debt Repaid
-36,550-3,034-13,118-5,549-16,211
Upgrade
Net Debt Issued (Repaid)
8,4279,7576,382-5,549-6,211
Upgrade
Repurchase of Common Stock
-33,320----
Upgrade
Common Dividends Paid
----5,693-5,692
Upgrade
Dividends Paid
-6,070-5,694-5,693-5,693-5,692
Upgrade
Other Financing Activities
-1,741-1,700-1,956-20-88
Upgrade
Financing Cash Flow
-32,7042,363-1,267-11,262-11,991
Upgrade
Foreign Exchange Rate Adjustments
-2711,954734795115
Upgrade
Miscellaneous Cash Flow Adjustments
11,061-11,062---
Upgrade
Net Cash Flow
12,417-6,708-14,641-6,552-1,813
Upgrade
Free Cash Flow
7,2845,234-7,70119,79718,858
Upgrade
Free Cash Flow Growth
39.17%--4.98%-23.82%
Upgrade
Free Cash Flow Margin
3.85%2.96%-3.84%10.21%10.07%
Upgrade
Free Cash Flow Per Share
58.5739.72-58.49150.69143.41
Upgrade
Cash Interest Paid
754484410512503
Upgrade
Cash Income Tax Paid
-2,9614,4056,0846,0107,053
Upgrade
Levered Free Cash Flow
71,695-47,360-20,5751,8834,780
Upgrade
Unlevered Free Cash Flow
72,290-47,052-20,3282,1535,094
Upgrade
Change in Net Working Capital
-71,55652,09521,4744,2037,385
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.