Takasago Thermal Engineering Co Ltd
TSE:1969

Watchlist Manager
Takasago Thermal Engineering Co Ltd Logo
Takasago Thermal Engineering Co Ltd
TSE:1969
Watchlist
Price: 6 321 JPY 4.57% Market Closed
Market Cap: 419.8B JPY
Have any thoughts about
Takasago Thermal Engineering Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

20.4B
+119%
Operating Cash Flow
Growth Rates:
1 Year
-32%
3 Years
+34%
5 Years
-
7 Years
+219%
10 Years
+81%
-2.7B
+72%
Investing Cash Flow
Growth Rates:
1 Year
+80%
3 Years
-
5 Years
+72%
7 Years
-15%
10 Years
-
-15.9B
+6%
Financing Cash Flow
Growth Rates:
1 Year
-47%
3 Years
-196%
5 Years
-219%
7 Years
-
10 Years
-2 553%

Cash Flow Statement
Takasago Thermal Engineering Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: JPY
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
9 335
10 010
8 732
10 564
10 980
10 231
10 438
10 879
11 359
12 958
13 581
14 613
16 441
17 251
17 146
16 527
16 649
17 131
18 792
20 553
20 801
21 225
19 025
14 518
13 789
12 340
14 616
15 595
14 343
15 697
16 726
16 301
16 067
18 132
16 852
20 070
23 538
26 898
27 053
26 885
29 587
Depreciation & Amortization
812
827
818
850
889
899
911
892
863
832
803
751
731
786
831
909
987
1 001
1 024
1 099
1 198
1 302
1 479
1 574
1 652
1 703
1 725
1 776
1 819
1 863
1 941
2 078
2 247
2 395
2 481
2 539
2 600
2 659
2 732
2 869
2 966
Other Non-Cash Items
(809)
(1 362)
(1 994)
(3 002)
(2 883)
(1 474)
(942)
81
(193)
(409)
(60)
(194)
(4)
(140)
(390)
128
(387)
(277)
(547)
294
2 153
(568)
5 204
559
(182)
1 833
(2 355)
(1 661)
(814)
(1 458)
(1 450)
(1 564)
(1 528)
(1 470)
(2 366)
(3 701)
(3 312)
(1 314)
274
(2 421)
(1 747)
Cash Taxes Paid
3 534
4 262
4 488
2 681
2 680
2 713
2 216
3 354
3 365
3 903
3 870
5 601
5 727
6 741
7 114
5 327
5 220
4 957
4 728
7 050
7 265
8 272
8 394
6 187
5 995
4 905
4 776
4 596
4 589
4 217
3 751
4 677
4 422
4 922
6 241
5 577
5 390
5 206
4 628
7 359
7 971
Cash Interest Paid
55
63
65
63
64
59
59
59
56
48
54
58
67
121
141
172
181
178
187
208
228
243
272
284
313
302
259
246
208
219
237
247
253
255
278
280
284
288
282
288
286
Change in Working Capital
1 908
(9 611)
(10 979)
(5 858)
(12 472)
(12 171)
(11 681)
(10 447)
2 534
10 553
9 909
(2 214)
(10 784)
(11 591)
(11 417)
(1 438)
5 073
(3 170)
(4 379)
(20 065)
(27 977)
(29 485)
(32 079)
(19 693)
(18 105)
186
8 581
2 073
(126)
(9 820)
(16 029)
(16 164)
(18 720)
(16 922)
8 860
4 233
6 946
(13 188)
(43 160)
(18 034)
(10 456)
Cash from Operating Activities
11 246
N/A
(136)
N/A
(3 423)
-2 417%
2 554
N/A
(3 486)
N/A
(2 515)
+28%
(1 274)
+49%
1 405
N/A
14 563
+937%
23 934
+64%
24 233
+1%
12 970
-46%
6 384
-51%
6 306
-1%
6 170
-2%
16 126
+161%
22 322
+38%
14 685
-34%
14 890
+1%
1 881
-87%
(3 825)
N/A
(7 526)
-97%
(6 371)
+15%
(3 042)
+52%
(2 846)
+6%
16 062
N/A
22 567
+40%
17 783
-21%
15 222
-14%
6 282
-59%
1 188
-81%
651
-45%
(1 934)
N/A
2 135
N/A
25 827
+1 110%
23 141
-10%
29 772
+29%
15 055
-49%
(13 101)
N/A
9 299
N/A
20 350
+119%
Investing Cash Flow
Capital Expenditures
(1 004)
(770)
(1 923)
(3 590)
(3 595)
(3 647)
(2 455)
(468)
(485)
(437)
(718)
(2 252)
(2 227)
(3 325)
(3 303)
(2 116)
(2 157)
(3 011)
(4 041)
(3 911)
(10 212)
(9 750)
(11 516)
(12 669)
(7 121)
(6 632)
(4 637)
(4 341)
(4 343)
(3 848)
(3 011)
(2 284)
(1 899)
(4 685)
(5 048)
(5 598)
(5 745)
(3 099)
(3 347)
(3 464)
(3 674)
Other Items
1 060
(799)
(2 998)
(2 684)
(4 088)
(4 593)
(2 943)
(2 699)
(1 370)
913
3 047
1 820
(87)
(2 311)
(2 382)
(3 987)
(2 994)
(513)
(2 028)
465
580
1 781
3 329
3 279
2 044
3 297
4 313
5 896
7 227
4 153
4 053
2 913
3 116
2 906
(379)
(580)
(7 797)
(7 568)
(4 756)
(6 157)
1 020
Cash from Investing Activities
56
N/A
(1 569)
N/A
(4 921)
-214%
(6 274)
-27%
(7 683)
-22%
(8 240)
-7%
(5 398)
+34%
(3 167)
+41%
(1 855)
+41%
476
N/A
2 329
+389%
(432)
N/A
(2 314)
-436%
(5 636)
-144%
(5 685)
-1%
(6 103)
-7%
(5 151)
+16%
(3 524)
+32%
(6 069)
-72%
(3 446)
+43%
(9 632)
-180%
(7 969)
+17%
(8 187)
-3%
(9 390)
-15%
(5 077)
+46%
(3 335)
+34%
(324)
+90%
1 555
N/A
2 884
+85%
305
-89%
1 042
+242%
629
-40%
1 217
+93%
(1 779)
N/A
(5 427)
-205%
(6 178)
-14%
(13 542)
-119%
(10 667)
+21%
(8 103)
+24%
(9 621)
-19%
(2 654)
+72%
Financing Cash Flow
Net Issuance of Common Stock
(1)
(1 938)
(1 146)
(2 002)
(2 807)
(870)
(2 009)
(2 009)
(1 204)
(1 203)
0
0
0
0
0
0
0
0
(4 047)
0
(4 943)
(5 985)
(4 000)
0
(3 104)
(2 062)
(463)
0
(2 057)
(5 004)
(6 356)
(6 356)
(4 762)
(1 815)
0
0
(1)
(1)
(2)
(3)
(3)
Net Issuance of Debt
1 342
2 125
3 100
1 217
(301)
1 174
1 666
2 874
(628)
(3 678)
(3 899)
5 107
9 335
10 698
9 827
(611)
99
(1 905)
566
921
6 047
9 226
3 930
15 674
2 306
5 665
8 182
(2 000)
5 381
535
2 349
(693)
(1 443)
14 903
(4 208)
(1 887)
(2 290)
(14 951)
8 587
(8 142)
(7 156)
Cash Paid for Dividends
(1 877)
(1 877)
(1 877)
(1 877)
(1 877)
(1 870)
(1 870)
(2 075)
(2 075)
(2 176)
(2 176)
(2 656)
(2 656)
(2 732)
(2 732)
(3 694)
(3 694)
(4 433)
(4 433)
(3 803)
(3 803)
(3 825)
(3 825)
(3 976)
(3 976)
(4 073)
(4 073)
(3 933)
(3 933)
(3 985)
(3 985)
(4 103)
(4 103)
(4 102)
(4 102)
(4 237)
(4 237)
(4 774)
(4 774)
(8 675)
(8 675)
Other
(62)
(69)
(58)
(13)
(13)
(2)
(2)
0
(1)
(3)
(4)
(7)
(6)
(4)
12
(7)
(21)
265
(14)
11
(3 313)
(2 492)
(304)
(368)
2 892
1 735
(4)
10
(4 744)
(1 800)
(15)
(11)
4 769
1 847
(15)
(4 298)
(4 290)
(4 285)
(4 302)
(7)
(28)
Cash from Financing Activities
(598)
N/A
(1 759)
-194%
(837)
+52%
(2 675)
-220%
(4 998)
-87%
(1 568)
+69%
(2 215)
-41%
(1 211)
+45%
(3 908)
-223%
(7 060)
-81%
(6 079)
+14%
2 444
N/A
6 673
+173%
7 962
+19%
7 107
-11%
(4 312)
N/A
(4 662)
-8%
(10 119)
-117%
(7 928)
+22%
(6 918)
+13%
(4 966)
+28%
970
N/A
(4 199)
N/A
7 330
N/A
(1 882)
N/A
1 265
N/A
3 642
+188%
(6 386)
N/A
(5 353)
+16%
(10 254)
-92%
(8 007)
+22%
(11 163)
-39%
(5 539)
+50%
10 833
N/A
(8 325)
N/A
(10 422)
-25%
(10 818)
-4%
(24 011)
-122%
(491)
+98%
(16 827)
-3 327%
(15 862)
+6%
Change in Cash
Effect of Foreign Exchange Rates
110
632
679
637
723
(201)
(566)
(580)
(1 004)
(741)
(269)
(288)
239
740
409
483
293
136
(225)
(49)
(109)
(233)
57
(293)
(162)
(118)
(141)
319
252
301
374
1 123
2 085
2 014
1 029
431
(22)
178
789
895
583
Net Change in Cash
10 814
N/A
(2 832)
N/A
(8 502)
-200%
(5 758)
+32%
(15 444)
-168%
(12 524)
+19%
(9 453)
+25%
(3 553)
+62%
7 796
N/A
16 609
+113%
20 214
+22%
14 694
-27%
10 982
-25%
9 372
-15%
8 001
-15%
6 194
-23%
12 802
+107%
1 178
-91%
668
-43%
(8 532)
N/A
(18 532)
-117%
(14 758)
+20%
(18 700)
-27%
(5 395)
+71%
(9 967)
-85%
13 874
N/A
25 744
+86%
13 271
-48%
13 005
-2%
(3 366)
N/A
(5 403)
-61%
(8 760)
-62%
(4 171)
+52%
13 203
N/A
13 104
-1%
6 972
-47%
5 390
-23%
(19 445)
N/A
(20 906)
-8%
(16 254)
+22%
2 417
N/A
Free Cash Flow
Free Cash Flow
10 242
N/A
(906)
N/A
(5 346)
-490%
(1 036)
+81%
(7 081)
-583%
(6 162)
+13%
(3 729)
+39%
937
N/A
14 078
+1 402%
23 497
+67%
23 515
+0%
10 718
-54%
4 157
-61%
2 981
-28%
2 867
-4%
14 010
+389%
20 165
+44%
11 674
-42%
10 849
-7%
(2 030)
N/A
(14 037)
-591%
(17 276)
-23%
(17 887)
-4%
(15 711)
+12%
(9 967)
+37%
9 430
N/A
17 930
+90%
13 442
-25%
10 879
-19%
2 434
-78%
(1 823)
N/A
(1 633)
+10%
(3 833)
-135%
(2 550)
+33%
20 779
N/A
17 543
-16%
24 027
+37%
11 956
-50%
(16 448)
N/A
5 835
N/A
16 676
+186%

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
Follow us
Join more than 201,100+ 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 Wide Economic Moat 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.