Teijin Ltd
TSE:3401

Watchlist Manager
Teijin Ltd Logo
Teijin Ltd
TSE:3401
Watchlist
Price: 1 372.5 JPY 3.58% Market Closed
Market Cap: 264.8B JPY
Have any thoughts about
Teijin Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

32.3B
-25%
Operating Cash Flow
Growth Rates:
1 Year
-31%
3 Years
-71%
5 Years
-64%
7 Years
-56%
10 Years
-45%
-49.2B
+22%
Investing Cash Flow
Growth Rates:
1 Year
+2%
3 Years
+77%
5 Years
-3%
7 Years
+62%
10 Years
+11%
-22.4B
Financing Cash Flow
Growth Rates:
1 Year
-
3 Years
-
5 Years
-127%
7 Years
-
10 Years
-221%

Cash Flow Statement
Teijin Ltd

Rotate your device to view
Cash Flow Statement
Currency: JPY
Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 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 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
1 118
352
3 835
807
(10 875)
(9 427)
(46 509)
(26 336)
(30 515)
26 979
39 501
72 457
81 354
45 020
27 832
12 154
(22 101)
(16 990)
14 519
(22 604)
(6 927)
54 046
45 580
36 375
33 928
52 718
67 894
68 658
60 360
45 993
41 557
40 272
9 351
15 726
44 065
29 760
(1 490)
(12 536)
28 411
36 800
(31 157)
Depreciation & Amortization
(1 151)
781
1 530
2 146
6 955
1 585
4 591
(890)
(4 207)
(1 185)
12 928
(4 008)
10 269
51 596
52 303
51 709
46 876
46 842
45 663
45 369
43 030
39 800
38 893
38 480
39 331
43 257
45 655
46 485
47 551
49 219
50 950
51 557
51 840
59 780
68 816
72 444
74 918
76 816
78 885
98 196
77 085
Other Non-Cash Items
12 069
1 827
(2 558)
(301)
6 990
1 370
6 783
(85)
14 952
(2 896)
(3 689)
(30 361)
(30 376)
(4 061)
1 625
4 687
30 128
24 428
(4 774)
38 962
37 675
(1 003)
9 969
5 281
14 102
2 447
(15 916)
(6 229)
(11 064)
(2 345)
12 421
10 073
36 207
29 639
(6 444)
(1 376)
11 160
15 466
(29 155)
(27 479)
32 474
Cash Taxes Paid
6 435
(4 524)
(8 506)
9 907
11 015
(9 254)
(13 385)
(4 213)
(10 003)
1 033
(2 616)
6 140
10 955
13 786
9 460
7 850
3 308
5 499
6 143
5 556
5 258
11 055
13 619
13 167
14 251
14 894
15 570
10 187
9 044
14 646
14 958
12 444
11 694
13 675
14 622
16 520
27 199
14 093
758
14 457
19 388
Cash Interest Paid
271
404
1 138
1 289
2 959
(643)
(1 720)
(525)
(2 205)
(771)
423
(1 910)
(748)
4 353
4 902
4 362
3 487
3 766
3 663
3 147
3 189
3 131
2 481
2 140
2 166
2 352
2 564
2 966
3 493
3 729
3 745
3 287
2 883
2 899
3 158
4 447
6 836
9 073
10 749
13 023
11 061
Change in Working Capital
(7 393)
(2 121)
(4 051)
(26 183)
(42 886)
15 129
32 322
43 574
46 827
(38 946)
(35 060)
(34 699)
(17 440)
(34 913)
(28 093)
10 361
9 401
(13 634)
(16 822)
(3 537)
2 253
(13 303)
(13 439)
6 635
(7 706)
(25 097)
(17 541)
(20 490)
(15 746)
(4 246)
(10 652)
(17 353)
10 331
4 544
(16 776)
(12 477)
(29 074)
(33 202)
(8 690)
(64 749)
(46 152)
Cash from Operating Activities
4 643
N/A
839
-82%
(1 244)
N/A
(23 531)
-1 792%
(39 816)
-69%
8 657
N/A
(2 813)
N/A
16 263
N/A
27 057
+66%
(16 048)
N/A
13 680
N/A
3 389
-75%
43 807
+1 193%
57 642
+32%
53 667
-7%
78 911
+47%
64 304
-19%
40 646
-37%
38 586
-5%
58 190
+51%
76 031
+31%
79 540
+5%
81 003
+2%
86 771
+7%
79 655
-8%
73 325
-8%
80 092
+9%
88 424
+10%
81 101
-8%
88 621
+9%
94 276
+6%
84 549
-10%
107 729
+27%
109 689
+2%
89 661
-18%
88 351
-1%
55 514
-37%
46 544
-16%
69 451
+49%
42 768
-38%
32 250
-25%
Investing Cash Flow
Capital Expenditures
(5 390)
(7 065)
(13 731)
(629)
(4 707)
(2 533)
(4 574)
6 827
31 558
6 085
(64)
9 361
1 756
(26 987)
(27 641)
(32 330)
(33 694)
(34 803)
(33 071)
(30 371)
(28 891)
(28 567)
(34 696)
(38 563)
(40 602)
(43 978)
(46 035)
(50 730)
(58 927)
(66 811)
(70 321)
(65 371)
(60 926)
(198 063)
(200 476)
(60 671)
(57 736)
(59 255)
(65 042)
(80 700)
(64 668)
Other Items
(35 558)
754
(7 733)
1 401
20 601
(25 503)
(34 625)
22 010
24 298
6 326
2 508
4 412
5 119
(6 214)
(7 523)
(2 940)
(4 173)
(15 239)
(14 207)
(24 713)
(20 733)
775
(5 626)
(4 040)
(87 048)
(85 714)
(5 272)
(21 993)
17 639
19 132
2 399
12 507
(18 661)
(11 469)
2 101
(3 965)
5 309
9 070
18 990
17 593
15 470
Cash from Investing Activities
(40 948)
N/A
(6 311)
+85%
(21 464)
-240%
772
N/A
15 894
+1 959%
(28 036)
N/A
(39 199)
-40%
28 837
N/A
55 856
+94%
12 411
-78%
2 444
-80%
13 773
+464%
6 875
-50%
(33 201)
N/A
(35 164)
-6%
(35 270)
0%
(37 867)
-7%
(50 042)
-32%
(47 278)
+6%
(55 084)
-17%
(49 624)
+10%
(27 792)
+44%
(40 322)
-45%
(42 603)
-6%
(127 650)
-200%
(129 692)
-2%
(51 307)
+60%
(72 723)
-42%
(41 288)
+43%
(47 679)
-15%
(67 922)
-42%
(52 864)
+22%
(79 587)
-51%
(209 532)
-163%
(198 375)
+5%
(64 636)
+67%
(52 427)
+19%
(50 185)
+4%
(46 052)
+8%
(63 107)
-37%
(49 198)
+22%
Financing Cash Flow
Net Issuance of Common Stock
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
(20 008)
(20 039)
(37)
(12)
(9)
(8)
(9)
(18)
(16)
(5)
(7)
(15)
(17)
(15)
Net Issuance of Debt
33 267
887
15 640
30 354
29 446
18 855
47 907
(46 962)
(92 490)
(5 516)
(18 685)
(25 257)
(47 026)
(14 935)
(6 197)
(27 019)
(6 845)
9 828
(2 995)
(2 047)
14 835
(26 576)
(2 737)
4 531
73 056
60 121
(19 162)
57 318
17 583
5 233
7 171
(17 110)
(8 189)
84 334
86 513
10 405
20 573
14 029
(33 677)
14 255
(14 044)
Cash Paid for Dividends
(463)
(466)
(1 396)
(1 393)
(1 647)
1 659
3 136
1 477
4 430
4
4
(1 965)
(1 965)
(4 921)
(5 905)
(5 906)
(4 921)
(3 933)
(3 931)
(3 931)
(3 930)
(3 930)
(4 914)
(6 881)
(8 849)
(10 818)
(11 804)
(11 838)
(11 688)
(13 425)
(13 427)
(11 513)
(10 557)
(9 598)
(10 082)
(10 566)
(10 571)
(7 692)
(5 292)
(8 180)
(5 776)
Other
(571)
82
(86)
(52)
(166)
(39)
622
14
486
(2 338)
(2 325)
(3 510)
(3 563)
(2 494)
(2 020)
(544)
(839)
(848)
(976)
(996)
(512)
(585)
(665)
(1 991)
(442)
999
(519)
(855)
(1 209)
(1 651)
(1 791)
(1 967)
(2 124)
(2 944)
(5 300)
(4 815)
(2 817)
(3 484)
(4 175)
(4 853)
(2 564)
Cash from Financing Activities
32 233
N/A
503
-98%
14 158
+2 715%
28 909
+104%
27 633
-4%
20 475
-26%
51 665
+152%
(45 471)
N/A
(87 574)
-93%
(7 850)
+91%
(21 006)
-168%
(30 732)
-46%
(52 554)
-71%
(22 350)
+57%
(14 122)
+37%
(33 469)
-137%
(12 605)
+62%
5 047
N/A
(7 902)
N/A
(6 974)
+12%
10 393
N/A
(31 091)
N/A
(8 316)
+73%
(4 341)
+48%
63 765
N/A
50 302
-21%
(31 485)
N/A
24 617
N/A
(15 353)
N/A
(9 880)
+36%
(8 059)
+18%
(30 599)
-280%
(20 878)
+32%
71 783
N/A
71 113
-1%
(4 992)
N/A
7 180
N/A
2 846
-60%
(43 159)
N/A
1 205
N/A
(22 399)
N/A
Change in Cash
Effect of Foreign Exchange Rates
417
(106)
(541)
(71)
(349)
(970)
(797)
1 835
710
(823)
(1 355)
(679)
(1 814)
(1 390)
447
(394)
1 585
2 884
869
1 485
786
(843)
(1 970)
(4 080)
822
5 109
1 309
497
(184)
(4 316)
(2 438)
2 183
2 901
2 148
1 841
4 751
(658)
(1 699)
3 015
5 284
(2 968)
Net Change in Cash
(3 655)
N/A
(5 075)
-39%
(9 091)
-79%
6 079
N/A
3 362
-45%
126
-96%
8 856
+6 929%
1 464
-83%
(3 951)
N/A
(12 310)
-212%
(6 237)
+49%
(14 249)
-128%
(3 686)
+74%
701
N/A
4 828
+589%
9 778
+103%
15 417
+58%
(1 465)
N/A
(15 725)
-973%
(2 383)
+85%
37 586
N/A
19 814
-47%
30 395
+53%
35 747
+18%
16 592
-54%
(956)
N/A
(1 391)
-46%
40 815
N/A
24 276
-41%
26 746
+10%
15 857
-41%
3 269
-79%
10 165
+211%
(25 912)
N/A
(35 760)
-38%
23 474
N/A
9 609
-59%
(2 494)
N/A
(16 745)
-571%
(13 850)
+17%
(42 315)
-206%
Free Cash Flow
Free Cash Flow
(747)
N/A
(6 226)
-733%
(14 975)
-141%
(24 160)
-61%
(44 523)
-84%
6 124
N/A
(7 387)
N/A
23 090
N/A
58 615
+154%
(9 963)
N/A
13 616
N/A
12 750
-6%
45 563
+257%
30 655
-33%
26 026
-15%
46 581
+79%
30 610
-34%
5 843
-81%
5 515
-6%
27 819
+404%
47 140
+69%
50 973
+8%
46 307
-9%
48 208
+4%
39 053
-19%
29 347
-25%
34 057
+16%
37 694
+11%
22 174
-41%
21 810
-2%
23 955
+10%
19 178
-20%
46 803
+144%
(88 374)
N/A
(110 815)
-25%
27 680
N/A
(2 222)
N/A
(12 711)
-472%
4 409
N/A
(37 932)
N/A
(32 418)
+15%

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 201,200+ 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.