Shoei Co., Ltd. (TYO:7839)
Japan
· Delayed Price · Currency is JPY 1,607.00
+3.00 (0.19%)
Jun 6, 2025, 3:30 PM JST
Shoei Cash Flow Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2015 - 2019 |
| Net Income | 9,463 | 10,473 | 9,859 | 8,503 | 6,093 | 4,747 | Upgrade
|
| Depreciation & Amortization | 1,653 | 1,737 | 1,486 | 1,014 | 1,091 | 907 | Upgrade
|
| Loss (Gain) From Sale of Assets | 37 | 29 | -1 | - | -1 | -1 | Upgrade
|
| Other Operating Activities | -2,731 | -3,576 | -2,995 | -2,088 | -1,606 | -1,161 | Upgrade
|
| Change in Accounts Receivable | -468 | -249 | 743 | -743 | -361 | 290 | Upgrade
|
| Change in Inventory | 1,999 | -33 | -1,081 | -1,120 | 670 | -1,627 | Upgrade
|
| Change in Accounts Payable | -528 | 539 | -970 | 564 | -1,018 | 1,168 | Upgrade
|
| Change in Other Net Operating Assets | -85 | 799 | -687 | -103 | 347 | 219 | Upgrade
|
| Operating Cash Flow | 9,340 | 9,719 | 6,354 | 6,027 | 5,215 | 4,542 | Upgrade
|
| Operating Cash Flow Growth | 44.02% | 52.96% | 5.43% | 15.57% | 14.82% | 34.30% | Upgrade
|
| Capital Expenditures | -1,419 | -3,155 | -2,237 | -1,638 | -1,169 | -1,230 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 2 | - | 1 | 1 | Upgrade
|
| Sale (Purchase) of Intangibles | -73 | -75 | -59 | -64 | -69 | -41 | Upgrade
|
| Other Investing Activities | -48 | -45 | -56 | -143 | -117 | -8 | Upgrade
|
| Investing Cash Flow | -1,540 | -3,275 | -2,350 | -1,845 | -1,354 | -1,359 | Upgrade
|
| Repurchase of Common Stock | - | -2,000 | -353 | - | -386 | -1,293 | Upgrade
|
| Dividends Paid | -3,669 | -3,533 | -3,002 | -2,198 | -1,666 | -1,457 | Upgrade
|
| Other Financing Activities | -124 | -120 | -106 | -72 | -59 | -45 | Upgrade
|
| Financing Cash Flow | -3,793 | -5,653 | -3,461 | -2,270 | -2,111 | -2,795 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2 | 115 | 337 | 502 | 274 | -22 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -4 | -321 | - | 46 | 18 | -2 | Upgrade
|
| Net Cash Flow | 4,005 | 585 | 880 | 2,460 | 2,042 | 364 | Upgrade
|
| Free Cash Flow | 7,921 | 6,564 | 4,117 | 4,389 | 4,046 | 3,312 | Upgrade
|
| Free Cash Flow Growth | 178.81% | 59.44% | -6.20% | 8.48% | 22.16% | 38.40% | Upgrade
|
| Free Cash Flow Margin | 23.37% | 18.34% | 12.25% | 15.16% | 17.03% | 17.00% | Upgrade
|
| Free Cash Flow Per Share | 150.77 | 124.47 | 76.73 | 81.81 | 75.37 | 61.27 | Upgrade
|
| Cash Interest Paid | 17 | 23 | 8 | 7 | 6 | 6 | Upgrade
|
| Cash Income Tax Paid | 2,738 | 3,855 | 3,004 | 2,097 | 1,620 | 1,177 | Upgrade
|
| Levered Free Cash Flow | 6,560 | 4,472 | 3,439 | 3,835 | 3,242 | 2,801 | Upgrade
|
| Unlevered Free Cash Flow | 6,570 | 4,486 | 3,444 | 3,840 | 3,246 | 2,805 | Upgrade
|
| Change in Net Working Capital | -516 | 477 | 1,887 | 711 | 373 | -206 | Upgrade
|
Updated Jan 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.