NSD Co., Ltd. (TYO: 9759)
Japan flag Japan · Delayed Price · Currency is JPY
3,423.00
-57.00 (-1.64%)
Nov 13, 2024, 3:45 PM JST

NSD Co., Ltd. Cash Flow Statement

Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Sep '24 Mar '24 Mar '23 Mar '22 Mar '21 Mar '20 2019 - 2015
Net Income
15,55015,37514,76411,6029,4809,058
Upgrade
Depreciation & Amortization
2,5752,570826741666662
Upgrade
Loss (Gain) From Sale of Assets
8-216275157
Upgrade
Loss (Gain) From Sale of Investments
-40-40-2,150---
Upgrade
Other Operating Activities
-4,642-5,710-3,803-3,612-2,076-2,715
Upgrade
Change in Accounts Receivable
-361-930-140-2,427-454-482
Upgrade
Change in Inventory
-20326-1620-4341
Upgrade
Change in Accounts Payable
-3641440553-213932
Upgrade
Change in Other Net Operating Assets
227556144351522-889
Upgrade
Operating Cash Flow
13,26112,18810,0677,2448,1576,764
Upgrade
Operating Cash Flow Growth
40.92%21.07%38.97%-11.19%20.59%23.86%
Upgrade
Capital Expenditures
-283-288-115-275-247-204
Upgrade
Cash Acquisitions
--15,292-1,509---131
Upgrade
Divestitures
--5,103---
Upgrade
Sale (Purchase) of Intangibles
-280-263-215-123-313-336
Upgrade
Investment in Securities
-2,420-2,0632,804-820-17-1,017
Upgrade
Other Investing Activities
10557-50841-815,973
Upgrade
Investing Cash Flow
-2,878-17,8496,018-377-6584,285
Upgrade
Long-Term Debt Issued
-1,775----
Upgrade
Short-Term Debt Repaid
--1,775----
Upgrade
Long-Term Debt Repaid
--729-134---
Upgrade
Total Debt Repaid
-652-2,504-134---
Upgrade
Net Debt Issued (Repaid)
-652-729-134---
Upgrade
Issuance of Common Stock
-1,400----
Upgrade
Repurchase of Common Stock
-1,270-1,701-2,502-2,703-990-5,003
Upgrade
Dividends Paid
-5,535-4,381-4,819-3,327-2,551-3,617
Upgrade
Other Financing Activities
-1,672-359-119-116-8751
Upgrade
Financing Cash Flow
-9,129-5,770-7,574-6,146-3,628-8,569
Upgrade
Foreign Exchange Rate Adjustments
-32122296-1410
Upgrade
Miscellaneous Cash Flow Adjustments
-2-----
Upgrade
Net Cash Flow
1,220-11,3098,5407273,8572,490
Upgrade
Free Cash Flow
12,97811,9009,9526,9697,9106,560
Upgrade
Free Cash Flow Growth
40.94%19.57%42.80%-11.90%20.58%21.96%
Upgrade
Free Cash Flow Margin
12.60%11.75%12.76%9.79%11.95%10.08%
Upgrade
Free Cash Flow Per Share
168.57154.54128.8488.5199.4081.25
Upgrade
Cash Interest Paid
24187912-
Upgrade
Cash Income Tax Paid
4,6405,7133,9613,7252,2212,828
Upgrade
Levered Free Cash Flow
10,8609,2079,6415,6806,6995,781
Upgrade
Unlevered Free Cash Flow
10,8759,2219,6455,6856,7075,781
Upgrade
Change in Net Working Capital
7262,286-1,3211,792-449307
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.