Edion Corp
TSE:2730

Watchlist Manager
Edion Corp Logo
Edion Corp
TSE:2730
Watchlist
Price: 1 791 JPY 0.22% Market Closed
Market Cap: 188.2B JPY
Have any thoughts about
Edion Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

35.6B
+34%
Operating Cash Flow
Growth Rates:
1 Year
+110%
3 Years
+2 450%
5 Years
+12%
7 Years
+73%
10 Years
+100%
-70.9B
-2%
Investing Cash Flow
Growth Rates:
1 Year
-621%
3 Years
-501%
5 Years
-367%
7 Years
-308%
10 Years
-494%
27.3B
-41%
Financing Cash Flow
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Cash Flow Statement
Edion Corp

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
10 772
12 184
10 114
10 186
12 916
14 491
11 914
12 259
12 640
12 040
11 017
10 389
11 049
11 509
13 522
14 492
14 796
15 109
17 391
13 387
18 409
15 098
13 506
21 079
17 466
23 346
25 273
22 926
20 868
17 958
19 764
20 506
19 039
19 131
16 901
15 520
17 230
15 062
14 290
16 030
18 334
Depreciation & Amortization
11 553
11 016
10 363
9 876
9 587
9 522
9 542
9 458
9 393
9 241
9 193
9 381
9 556
9 822
9 872
9 857
9 827
9 787
9 892
10 107
10 649
11 202
11 514
11 631
10 974
11 315
11 483
11 833
12 037
12 001
11 719
11 495
11 432
11 204
10 984
10 879
10 713
10 746
10 890
11 096
11 369
Other Non-Cash Items
(1 484)
(1 677)
2 752
4 233
4 051
4 557
5 802
5 949
5 823
5 103
4 082
4 125
4 423
4 368
4 373
4 331
4 496
4 422
3 074
2 765
2 565
1 095
702
2 181
2 105
3 230
2 306
(1 048)
(781)
(421)
443
2 017
2 148
2 292
2 700
2 910
2 979
2 522
3 213
3 128
3 630
Cash Taxes Paid
2 698
3 674
3 673
1 483
1 067
559
557
5 242
5 447
7 421
7 425
4 449
4 477
4 050
4 071
5 371
5 400
5 821
5 779
5 836
5 883
6 200
6 225
3 513
2 214
479
470
8 447
9 708
13 272
13 297
5 430
3 504
367
371
3 671
5 601
6 622
6 618
5 292
5 290
Cash Interest Paid
875
869
802
814
688
677
619
607
554
565
472
491
443
486
416
415
361
338
292
298
239
238
239
238
228
227
221
223
224
226
228
229
229
232
232
227
215
217
251
299
365
Change in Working Capital
(3 042)
(10 622)
(40 444)
(11 471)
(2 871)
(218)
9 896
(3 648)
(12 777)
(6 907)
(4 959)
(9 275)
(4 459)
(16 332)
(6 214)
(7 225)
(3 621)
2 877
(2 053)
3 692
123
(524)
(445)
8 864
6 628
(2 492)
3 901
(27 445)
(30 728)
(18 358)
(21 350)
(1 955)
(5 264)
(12 957)
(18 446)
(22 555)
(13 967)
(15 012)
(8 431)
(3 642)
2 263
Cash from Operating Activities
17 799
N/A
10 901
-39%
(17 215)
N/A
12 824
N/A
23 683
+85%
28 352
+20%
37 154
+31%
24 018
-35%
15 079
-37%
19 477
+29%
19 333
-1%
14 620
-24%
20 569
+41%
9 367
-54%
21 553
+130%
21 455
0%
25 498
+19%
32 310
+27%
28 304
-12%
29 951
+6%
31 746
+6%
26 705
-16%
25 277
-5%
43 755
+73%
37 442
-14%
35 284
-6%
42 963
+22%
6 151
-86%
1 396
-77%
11 180
+701%
10 576
-5%
32 063
+203%
27 355
-15%
19 670
-28%
12 139
-38%
6 754
-44%
16 955
+151%
13 318
-21%
19 962
+50%
26 612
+33%
35 596
+34%
Investing Cash Flow
Capital Expenditures
(12 997)
(11 561)
(10 522)
(10 933)
(11 112)
(9 818)
(9 976)
(9 879)
(10 895)
(13 995)
(14 571)
(15 065)
(14 881)
(11 773)
(10 102)
(10 853)
(10 649)
(11 582)
(12 981)
(11 860)
(14 413)
(13 029)
(10 338)
(9 543)
(6 289)
(6 994)
(7 658)
(9 817)
(9 133)
(9 468)
(9 382)
(8 096)
(8 446)
(7 791)
(7 668)
(7 854)
(8 806)
(67 071)
(69 416)
(70 029)
(69 843)
Other Items
1 074
2 138
6 748
5 521
6 047
4 573
223
361
516
1 476
1 087
753
(2 471)
(3 932)
1 158
1 422
5 060
5 028
562
(478)
(758)
(2 974)
4 779
5 821
7 323
8 686
(317)
(1 063)
(2 654)
(1 724)
(1 136)
222
264
(15)
(668)
(1 303)
(1 018)
(181)
699
522
(1 030)
Cash from Investing Activities
(11 923)
N/A
(9 423)
+21%
(3 774)
+60%
(5 412)
-43%
(5 065)
+6%
(5 245)
-4%
(9 753)
-86%
(9 518)
+2%
(10 379)
-9%
(12 519)
-21%
(13 484)
-8%
(14 312)
-6%
(17 352)
-21%
(15 705)
+9%
(8 944)
+43%
(9 431)
-5%
(5 589)
+41%
(6 554)
-17%
(12 419)
-89%
(12 338)
+1%
(15 171)
-23%
(16 003)
-5%
(5 559)
+65%
(3 722)
+33%
1 034
N/A
1 692
+64%
(7 975)
N/A
(10 880)
-36%
(11 787)
-8%
(11 192)
+5%
(10 518)
+6%
(7 874)
+25%
(8 182)
-4%
(7 806)
+5%
(8 336)
-7%
(9 157)
-10%
(9 824)
-7%
(67 252)
-585%
(68 717)
-2%
(69 507)
-1%
(70 873)
-2%
Financing Cash Flow
Net Issuance of Common Stock
(223)
(4 629)
(4 629)
(6 726)
(9 391)
(4 985)
(4 985)
(3 109)
(1)
(1)
(1 627)
(3 996)
(3 997)
(3 997)
(2 371)
(2)
(1)
(2)
(1)
(1)
(4 997)
(4 997)
(4 997)
(4 997)
(1)
0
(1)
(1)
(5 994)
(5 361)
(5 361)
(5 361)
632
(2 074)
(5 001)
(5 001)
(5 001)
(2 929)
(1)
(1)
(1 997)
Net Issuance of Debt
1 214
4 213
16 902
3 299
(1 720)
(5 619)
(17 026)
(9 179)
(11 919)
(6 126)
(3 865)
4 978
4 857
4 807
(9 347)
(7 817)
(15 814)
(21 839)
(11 761)
(13 296)
(5 761)
(4 801)
(3 921)
(14 157)
(3 895)
(4 948)
(3 930)
(3 405)
(3 746)
(3 710)
(2 708)
(2 074)
(2 407)
(2 426)
(10 522)
(4 461)
(10 121)
50 103
52 566
51 766
34 632
Cash Paid for Dividends
(2 431)
(2 463)
(2 420)
(2 176)
(2 137)
(2 034)
(2 026)
(2 160)
(2 163)
(2 263)
(2 264)
(2 395)
(2 408)
(2 438)
(2 445)
(2 646)
(2 639)
(2 936)
(2 939)
(3 246)
(3 264)
(3 588)
(3 608)
(3 353)
(3 341)
(3 542)
(3 550)
(4 480)
(4 533)
(4 646)
(4 661)
(4 181)
(4 160)
(4 125)
(4 120)
(4 033)
(4 037)
(3 955)
(3 953)
(4 208)
(4 203)
Other
(4 608)
(183)
(156)
(1 250)
4 294
(115)
(119)
995
(140)
(138)
(412)
(420)
(410)
(417)
(145)
(135)
(125)
(33)
(376)
(399)
(443)
(559)
(254)
(265)
(264)
(280)
(410)
(444)
(490)
(551)
(515)
(591)
(669)
(3 666)
(809)
(868)
(904)
1 869
(1 081)
(1 093)
(1 129)
Cash from Financing Activities
(6 048)
N/A
(3 062)
+49%
9 697
N/A
(6 853)
N/A
(8 954)
-31%
(12 753)
-42%
(24 156)
-89%
(13 453)
+44%
(14 223)
-6%
(8 528)
+40%
(8 168)
+4%
(1 833)
+78%
(1 958)
-7%
(2 045)
-4%
(14 308)
-600%
(10 600)
+26%
(18 579)
-75%
(24 810)
-34%
(15 077)
+39%
(16 942)
-12%
(14 465)
+15%
(13 945)
+4%
(12 780)
+8%
(22 772)
-78%
(7 501)
+67%
(8 770)
-17%
(7 891)
+10%
(8 330)
-6%
(14 763)
-77%
(14 268)
+3%
(13 245)
+7%
(12 207)
+8%
(6 604)
+46%
(12 291)
-86%
(20 452)
-66%
(14 363)
+30%
(20 063)
-40%
45 088
N/A
47 531
+5%
46 464
-2%
27 303
-41%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Change in Cash
(172)
N/A
(1 584)
-821%
(11 292)
-613%
559
N/A
9 664
+1 629%
10 354
+7%
3 245
-69%
1 047
-68%
(9 523)
N/A
(1 570)
+84%
(2 319)
-48%
(1 525)
+34%
1 259
N/A
(8 383)
N/A
(1 699)
+80%
1 424
N/A
1 330
-7%
946
-29%
808
-15%
671
-17%
2 110
+214%
(3 243)
N/A
6 938
N/A
17 261
+149%
30 975
+79%
28 206
-9%
27 097
-4%
(13 059)
N/A
(25 154)
-93%
(14 280)
+43%
(13 187)
+8%
11 982
N/A
12 569
+5%
(427)
N/A
(16 649)
-3 799%
(16 766)
-1%
(12 932)
+23%
(8 846)
+32%
(1 224)
+86%
3 569
N/A
(7 974)
N/A
Free Cash Flow
Free Cash Flow
4 802
N/A
(660)
N/A
(27 737)
-4 103%
1 891
N/A
12 571
+565%
18 534
+47%
27 178
+47%
14 139
-48%
4 184
-70%
5 482
+31%
4 762
-13%
(445)
N/A
5 688
N/A
(2 406)
N/A
11 451
N/A
10 602
-7%
14 849
+40%
20 728
+40%
15 323
-26%
18 091
+18%
17 333
-4%
13 676
-21%
14 939
+9%
34 212
+129%
31 153
-9%
28 290
-9%
35 305
+25%
(3 666)
N/A
(7 737)
-111%
1 712
N/A
1 194
-30%
23 967
+1 907%
18 909
-21%
11 879
-37%
4 471
-62%
(1 100)
N/A
8 149
N/A
(53 753)
N/A
(49 454)
+8%
(43 417)
+12%
(34 247)
+21%

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 212,500+ 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.