First Time Loading...

Shibaura Machine Co Ltd
TSE:6104

Watchlist Manager
Shibaura Machine Co Ltd Logo
Shibaura Machine Co Ltd
TSE:6104
Watchlist
Price: 3 575 JPY 0.14%
Updated: May 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

3B
+219%
Operating Cash Flow
Growth Rates:
1 Year
+19%
3 Years
-
5 Years
-
7 Years
-60%
10 Years
-34%
-68m
+88%
Investing Cash Flow
Growth Rates:
1 Year
+97%
3 Years
-
5 Years
+98%
7 Years
+95%
10 Years
-
-5.6B
-145%
Financing Cash Flow
Growth Rates:
1 Year
-164%
3 Years
-10%
5 Years
-182%
7 Years
-115%
10 Years
-85%

Cash Flow Statement
Shibaura Machine Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: JPY
Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023
Operating Cash Flow
Net Income
(11 422)
288
2 003
4 661
6 327
6 530
9 149
11 442
12 239
8 483
6 507
6 677
6 522
8 881
7 608
4 524
3 523
5 460
6 860
5 788
5 742
5 351
12 648
9 268
267
3 609
4 079
3 688
6 480
24 408
Depreciation & Amortization
22
(49)
529
(145)
442
2 265
2 275
2 170
2 065
2 162
2 257
2 275
1 965
2 406
2 165
2 077
4 024
1 963
2 049
1 929
1 868
1 814
1 781
1 744
1 755
1 844
1 952
2 072
2 167
2 147
Other Non-Cash Items
377
98
(358)
(937)
(1 483)
(1 785)
(2 254)
(2 022)
(3 764)
(3 602)
(10 237)
(10 201)
(1 655)
(4 688)
(4 199)
(1 681)
(1 621)
(2 513)
(2 660)
(1 457)
(1 414)
(611)
(9 242)
(8 120)
1 645
495
1 188
1 470
(1 933)
(13 341)
Cash Taxes Paid
(8 559)
(259)
(990)
(586)
(497)
951
1 025
2 682
3 564
3 687
4 054
1 822
1 282
2 324
2 323
2 029
2 038
2 242
1 622
1 741
1 906
1 452
1 137
7 559
7 857
468
149
1 131
1 323
1 060
Cash Interest Paid
(32)
(28)
(3)
(62)
(35)
191
219
229
210
172
151
148
151
148
141
143
125
105
102
99
89
81
80
84
88
82
88
100
170
175
Change in Working Capital
18 878
588
(1 601)
(8 006)
(5 048)
(16)
(8 802)
(5 519)
(2 088)
(2 528)
5 726
3 659
(7 757)
(5 253)
(2 793)
2 479
3 616
601
563
(7 729)
(8 234)
(5 907)
125
(3 826)
(3 475)
6 346
4 080
(4 730)
(5 779)
(10 234)
Cash from Operating Activities
7 855
N/A
925
-88%
573
-38%
(4 427)
N/A
238
N/A
6 994
+2 839%
368
-95%
6 071
+1 550%
8 452
+39%
4 515
-47%
4 253
-6%
2 410
-43%
(458)
N/A
1 346
N/A
2 781
+107%
7 399
+166%
9 542
+29%
7 622
-20%
6 812
-11%
(1 469)
N/A
(2 038)
-39%
647
N/A
5 312
+721%
(934)
N/A
192
N/A
12 294
+6 303%
11 299
-8%
2 500
-78%
935
-63%
2 980
+219%
Investing Cash Flow
Capital Expenditures
1 783
1 544
1 421
660
400
(1 708)
(1 186)
(1 448)
(1 079)
(833)
(1 665)
(2 009)
(1 200)
(1 242)
(1 590)
(1 462)
(2 517)
(3 443)
(3 435)
(2 037)
(1 175)
(1 405)
(1 516)
(1 478)
(1 764)
(2 242)
(1 605)
(2 139)
(2 650)
(2 392)
Other Items
142
588
593
531
534
(15)
239
(3 232)
(1 116)
2 271
156
159
(81)
3 787
3 842
63
(466)
(477)
(486)
(740)
(318)
(371)
21 288
21 522
227
401
341
167
2 087
2 324
Cash from Investing Activities
1 925
N/A
2 132
+11%
2 014
-6%
1 191
-41%
934
-22%
(1 723)
N/A
(947)
+45%
(4 680)
-394%
(2 195)
+53%
1 438
N/A
(1 509)
N/A
(1 850)
-23%
(1 281)
+31%
2 545
N/A
2 252
-12%
(1 399)
N/A
(2 983)
-113%
(3 920)
-31%
(3 921)
0%
(2 777)
+29%
(1 493)
+46%
(1 776)
-19%
19 772
N/A
20 044
+1%
(1 537)
N/A
(1 841)
-20%
(1 264)
+31%
(1 972)
-56%
(563)
+71%
(68)
+88%
Financing Cash Flow
Net Issuance of Common Stock
1 637
0
0
0
(1)
(1)
0
0
0
0
(1)
(1)
(1)
(1)
(1)
(1)
(15 853)
(15 854)
(5)
(5)
(2)
(1)
(1)
(1)
0
0
0
0
0
0
Net Issuance of Debt
(1 713)
31
434
1 471
1 132
(105)
(2)
(683)
(1 522)
(1 605)
(429)
242
478
17
(211)
(739)
(1 385)
(706)
(500)
(250)
0
0
0
0
0
(250)
(173)
(153)
(209)
(2 641)
Cash Paid for Dividends
987
684
684
912
912
(684)
(1 064)
(1 368)
(1 444)
(1 368)
(1 216)
(1 140)
(1 216)
(1 216)
(1 520)
(1 824)
(1 824)
(1 636)
(1 568)
(1 688)
(1 749)
(1 810)
(1 930)
(5 050)
(4 931)
(1 811)
(1 811)
(1 811)
(1 811)
(2 597)
Other
(13)
(1)
(6)
(3)
(43)
(58)
(28)
(33)
(37)
(40)
(38)
(34)
(35)
(33)
(29)
(27)
(27)
(28)
(29)
(33)
(34)
(34)
(33)
(33)
(25)
(51)
(124)
(147)
(257)
(337)
Cash from Financing Activities
898
N/A
714
-20%
1 112
+56%
2 380
+114%
2 000
-16%
(848)
N/A
(1 094)
-29%
(2 084)
-90%
(3 003)
-44%
(3 013)
0%
(1 684)
+44%
(933)
+45%
(774)
+17%
(1 233)
-59%
(1 761)
-43%
(2 591)
-47%
(19 089)
-637%
(18 224)
+5%
(2 102)
+88%
(1 976)
+6%
(1 785)
+10%
(1 845)
-3%
(1 964)
-6%
(5 084)
-159%
(4 956)
+3%
(2 112)
+57%
(2 108)
+0%
(2 111)
0%
(2 277)
-8%
(5 575)
-145%
Change in Cash
Effect of Foreign Exchange Rates
401
(432)
(668)
(340)
(440)
(260)
(151)
(11)
885
1 991
1 890
124
1 443
2 126
(548)
(2 083)
(341)
1 270
(51)
(94)
111
(695)
(701)
(158)
708
790
1 365
3 005
1 050
987
Net Change in Cash
11 079
N/A
3 339
-70%
3 031
-9%
(1 196)
N/A
2 732
N/A
4 163
+52%
(1 824)
N/A
(704)
+61%
4 139
N/A
4 931
+19%
2 950
-40%
(249)
N/A
(1 070)
-330%
4 784
N/A
2 724
-43%
1 326
-51%
(12 871)
N/A
(13 252)
-3%
738
N/A
(6 316)
N/A
(5 205)
+18%
(3 669)
+30%
22 419
N/A
13 868
-38%
(5 593)
N/A
9 131
N/A
9 292
+2%
1 422
-85%
(855)
N/A
(1 676)
-96%
Free Cash Flow
Free Cash Flow
9 638
N/A
2 469
-74%
1 994
-19%
(3 767)
N/A
638
N/A
5 286
+729%
(818)
N/A
4 623
N/A
7 373
+59%
3 682
-50%
2 588
-30%
401
-85%
(1 658)
N/A
104
N/A
1 191
+1 045%
5 937
+398%
7 025
+18%
4 179
-41%
3 377
-19%
(3 506)
N/A
(3 213)
+8%
(758)
+76%
3 796
N/A
(2 412)
N/A
(1 572)
+35%
10 052
N/A
9 694
-4%
361
-96%
(1 715)
N/A
588
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.