Sawai Group Holdings Co., Ltd. (TYO:4887)
Japan
· Delayed Price · Currency is JPY 1,786.50
+20.00 (1.13%)
May 30, 2025, 3:30 PM JST
Sawai Group Holdings Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
| Net Income | 22,938 | 18,262 | 16,789 | -28,269 | 12,340 | Upgrade
|
| Depreciation & Amortization | 15,241 | 18,055 | 17,683 | 16,514 | 17,674 | Upgrade
|
| Other Amortization | - | - | - | 531 | 617 | Upgrade
|
| Loss (Gain) From Sale of Assets | -13,506 | 3,008 | 2,078 | -2,070 | 588 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3,649 | - | - | 71,003 | 6,502 | Upgrade
|
| Other Operating Activities | 235 | -4,343 | -6,098 | -22,719 | -865 | Upgrade
|
| Change in Accounts Receivable | 100 | -3,930 | -319 | 6,711 | -9,125 | Upgrade
|
| Change in Inventory | -9,961 | -9,168 | -14,868 | -5,625 | -3,481 | Upgrade
|
| Change in Accounts Payable | -1,388 | -2,927 | 1,650 | -170 | 5,165 | Upgrade
|
| Change in Other Net Operating Assets | -2,412 | 26,706 | -3,889 | -1,596 | 2,442 | Upgrade
|
| Operating Cash Flow | 27,851 | 23,149 | 13,026 | 34,310 | 31,857 | 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 | 783 | 47 | 50 | 3,122 | - | 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 | 116 | 1,490 | -43 | -59 | -670 | Upgrade
|
| Investing Cash Flow | 6,480 | -23,112 | -27,134 | -30,395 | -21,794 | Upgrade
|
| Short-Term Debt Issued | - | 2,848 | 10,000 | - | - | Upgrade
|
| Long-Term Debt Issued | 44,977 | 9,943 | 9,500 | - | 10,000 | Upgrade
|
| Total Debt Issued | 44,977 | 12,791 | 19,500 | - | 10,000 | Upgrade
|
| Short-Term Debt Repaid | -5,692 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -32,574 | -3,034 | -13,118 | -5,549 | -16,211 | Upgrade
|
| Total Debt Repaid | -38,266 | -3,034 | -13,118 | -5,549 | -16,211 | Upgrade
|
| Net Debt Issued (Repaid) | 6,711 | 9,757 | 6,382 | -5,549 | -6,211 | Upgrade
|
| Repurchase of Common Stock | -33,320 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -6,070 | - | - | -5,693 | -5,692 | Upgrade
|
| Dividends Paid | -6,070 | -5,694 | -5,693 | -5,693 | -5,692 | Upgrade
|
| Other Financing Activities | -25 | -1,700 | -1,956 | -20 | -88 | Upgrade
|
| Financing Cash Flow | -32,704 | 2,363 | -1,267 | -11,262 | -11,991 | Upgrade
|
| Foreign Exchange Rate Adjustments | -271 | 1,954 | 734 | 795 | 115 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -11,062 | - | - | - | Upgrade
|
| Net Cash Flow | 1,356 | -6,708 | -14,641 | -6,552 | -1,813 | Upgrade
|
| Free Cash Flow | 7,284 | 5,234 | -7,701 | 19,797 | 18,858 | 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 | 58.57 | 39.72 | -58.49 | 150.69 | 143.41 | Upgrade
|
| Cash Interest Paid | 754 | 484 | 410 | 512 | 503 | Upgrade
|
| Cash Income Tax Paid | -2,961 | 4,405 | 6,084 | 6,010 | 7,053 | Upgrade
|
| Levered Free Cash Flow | - | -47,360 | -20,575 | 1,883 | 4,780 | Upgrade
|
| Unlevered Free Cash Flow | - | -47,052 | -20,328 | 2,153 | 5,094 | Upgrade
|
| Change in Net Working Capital | -58,692 | 52,095 | 21,474 | 4,203 | 7,385 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.