Shinagawa Refractories Co., Ltd. (TYO:5351)
Japan
· Delayed Price · Currency is JPY 1,611.00
-27.00 (-1.65%)
May 20, 2025, 3:30 PM JST
Shinagawa Refractories 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 | 9,778 | 22,611 | 12,478 | 9,413 | 4,413 | Upgrade
|
| Depreciation & Amortization | 4,674 | 3,807 | 2,931 | 2,684 | 2,581 | Upgrade
|
| Loss (Gain) From Sale of Assets | -476 | -5,986 | -853 | 342 | 3,750 | Upgrade
|
| Asset Writedown & Restructuring Costs | 220 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -614 | -2,102 | - | -15 | 6 | Upgrade
|
| Loss (Gain) on Equity Investments | -123 | -79 | -104 | -38 | -23 | Upgrade
|
| Other Operating Activities | -3,665 | -5,383 | -2,667 | -1,040 | -849 | Upgrade
|
| Change in Accounts Receivable | 3,756 | -6,105 | 3,805 | -4,024 | 2,648 | Upgrade
|
| Change in Inventory | 950 | 4,569 | -6,926 | -1,335 | 598 | Upgrade
|
| Change in Accounts Payable | -142 | -689 | 1,593 | 3,593 | -1,813 | Upgrade
|
| Change in Other Net Operating Assets | -1,254 | 1,110 | 24 | -86 | -1,984 | Upgrade
|
| Operating Cash Flow | 13,104 | 11,753 | 10,281 | 9,494 | 9,327 | Upgrade
|
| Operating Cash Flow Growth | 11.49% | 14.32% | 8.29% | 1.79% | 20.05% | Upgrade
|
| Capital Expenditures | -55 | -5,456 | -4,781 | -3,208 | -4,085 | Upgrade
|
| Sale of Property, Plant & Equipment | 817 | 6,219 | 1,094 | 113 | 20 | Upgrade
|
| Cash Acquisitions | -24,331 | -618 | -10,997 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -790 | -170 | -212 | -329 | -233 | Upgrade
|
| Investment in Securities | -5,824 | 3,165 | - | 57 | 200 | Upgrade
|
| Other Investing Activities | 349 | -563 | -1,054 | -1,869 | 62 | Upgrade
|
| Investing Cash Flow | -29,834 | 2,577 | -15,950 | -5,166 | -4,006 | Upgrade
|
| Short-Term Debt Issued | 2,395 | - | 11,125 | - | 83 | Upgrade
|
| Long-Term Debt Issued | 27,321 | 100 | 500 | 12,400 | - | Upgrade
|
| Total Debt Issued | 29,716 | 100 | 11,625 | 12,400 | 83 | Upgrade
|
| Short-Term Debt Repaid | - | -5,697 | - | -506 | - | Upgrade
|
| Long-Term Debt Repaid | -3,750 | -785 | -442 | -2,799 | -1,122 | Upgrade
|
| Total Debt Repaid | -3,750 | -6,482 | -442 | -3,305 | -1,122 | Upgrade
|
| Net Debt Issued (Repaid) | 25,966 | -6,382 | 11,183 | 9,095 | -1,039 | Upgrade
|
| Repurchase of Common Stock | - | -2,251 | - | - | - | Upgrade
|
| Common Dividends Paid | -3,692 | - | - | - | - | Upgrade
|
| Dividends Paid | -3,692 | -2,432 | -1,824 | -1,495 | -1,027 | Upgrade
|
| Other Financing Activities | -279 | -424 | -2,523 | -10,948 | -345 | Upgrade
|
| Financing Cash Flow | 21,995 | -11,489 | 6,836 | -3,348 | -2,411 | Upgrade
|
| Foreign Exchange Rate Adjustments | 59 | 267 | 266 | 218 | 3 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -1 | 1 | - | -18 | Upgrade
|
| Net Cash Flow | 5,323 | 3,107 | 1,434 | 1,198 | 2,895 | Upgrade
|
| Free Cash Flow | 13,049 | 6,297 | 5,500 | 6,286 | 5,242 | Upgrade
|
| Free Cash Flow Growth | 107.23% | 14.49% | -12.50% | 19.92% | 48.96% | Upgrade
|
| Free Cash Flow Margin | 9.06% | 4.37% | 4.40% | 5.67% | 5.24% | Upgrade
|
| Free Cash Flow Per Share | 286.22 | 135.35 | 117.58 | 134.47 | 112.20 | Upgrade
|
| Cash Interest Paid | 500 | 220 | 173 | 95 | 106 | Upgrade
|
| Cash Income Tax Paid | 7,860 | 5,358 | 2,720 | 1,809 | 1,369 | Upgrade
|
| Levered Free Cash Flow | - | 4,640 | -2,365 | 6,547 | 4,996 | Upgrade
|
| Unlevered Free Cash Flow | - | 4,777 | -2,256 | 6,607 | 5,061 | Upgrade
|
| Change in Net Working Capital | 5,594 | 2,085 | 6,972 | -1,142 | -2,244 | Upgrade
|
Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.