Capcom Co Ltd
TSE:9697

Watchlist Manager
Capcom Co Ltd Logo
Capcom Co Ltd
TSE:9697
Watchlist
Price: 3 435 JPY 1%
Market Cap: 1.4T JPY
Have any thoughts about
Capcom Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

23.8B
-29%
Operating Cash Flow
Growth Rates:
1 Year
-31%
3 Years
-56%
5 Years
+1%
7 Years
+50%
10 Years
+259%
-4.2B
+15%
Investing Cash Flow
Growth Rates:
1 Year
+53%
3 Years
+47%
5 Years
-67%
7 Years
+1%
10 Years
-37%
-16.7B
-0.2%
Financing Cash Flow
Growth Rates:
1 Year
-46%
3 Years
-87%
5 Years
-44%
7 Years
-27%
10 Years
-90%

Cash Flow Statement
Capcom 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
2 044
6 627
10 701
11 614
9 029
11 135
11 150
6 935
8 798
4 750
12 489
15 314
16 935
15 408
15 149
19 884
20 076
21 257
17 770
19 990
21 882
23 337
22 890
25 809
26 463
28 278
34 828
48 108
46 982
46 892
44 322
33 229
37 602
41 731
51 143
64 204
64 310
67 190
59 282
47 045
43 964
Depreciation & Amortization
4 225
3 911
3 535
3 840
4 083
5 117
5 712
6 104
6 489
6 075
5 980
5 704
5 460
5 117
4 706
4 415
4 005
3 639
3 228
2 976
2 815
2 722
2 795
2 858
2 896
2 881
2 791
2 748
3 175
3 260
3 385
3 537
3 242
3 350
3 438
3 564
3 753
3 994
4 221
4 399
4 484
Other Non-Cash Items
4 852
5 094
(156)
(152)
16
19
492
1 022
707
195
382
(443)
122
126
838
660
999
654
442
463
509
374
51
278
91
415
883
716
3 303
258
(373)
(591)
(2 775)
(126)
2 073
654
240
(475)
1 545
(1 003)
(379)
Cash Taxes Paid
961
1 139
934
918
940
965
972
6 454
6 510
6 580
6 513
1 494
1 483
1 641
1 546
4 081
3 954
5 668
5 938
5 836
5 903
6 421
6 515
7 850
7 840
8 264
8 162
9 708
9 697
11 304
11 155
9 984
10 121
10 473
10 698
16 892
17 015
20 170
20 094
13 499
13 416
Cash Interest Paid
85
77
85
79
102
98
120
124
132
134
140
136
120
115
101
96
92
89
81
80
77
75
75
78
75
78
72
70
61
57
49
46
43
43
41
47
50
56
59
62
64
Change in Working Capital
(4 497)
(12 952)
(9 857)
(10 738)
(6 099)
(18 029)
(13 009)
(14 823)
(16 386)
(10 787)
(15 651)
(2 836)
(6 636)
(5 085)
14 028
4 683
9 057
10 719
(1 595)
1 681
(1 549)
1 367
(3 458)
(5 568)
(8 507)
(16 488)
(23 877)
(10 687)
795
(2 192)
(386)
(29 050)
(25 036)
(30 012)
(34 864)
(28 130)
(33 804)
(37 042)
(28 128)
(17 086)
(24 274)
Cash from Operating Activities
6 624
N/A
2 680
-60%
4 286
+60%
4 594
+7%
7 025
+53%
(1 761)
N/A
4 345
N/A
(762)
N/A
(392)
+49%
233
N/A
3 200
+1 273%
17 739
+454%
15 881
-10%
15 566
-2%
34 721
+123%
29 642
-15%
34 137
+15%
36 269
+6%
19 845
-45%
25 110
+27%
23 657
-6%
27 800
+18%
22 278
-20%
23 377
+5%
20 943
-10%
15 086
-28%
14 625
-3%
40 885
+180%
54 255
+33%
48 218
-11%
46 948
-3%
7 125
-85%
13 033
+83%
14 943
+15%
21 790
+46%
40 292
+85%
34 499
-14%
33 667
-2%
36 920
+10%
33 347
-10%
23 787
-29%
Investing Cash Flow
Capital Expenditures
(3 229)
(5 449)
(5 660)
(6 055)
(5 291)
(3 925)
(6 103)
(5 625)
(5 656)
(4 929)
(3 327)
(3 680)
(4 148)
(3 905)
(2 917)
(2 784)
(2 215)
(2 184)
(2 205)
(2 414)
(2 404)
(2 315)
(2 338)
(2 460)
(2 391)
(2 990)
(3 122)
(4 196)
(4 582)
(4 307)
(4 067)
(3 372)
(3 038)
(3 329)
(7 415)
(7 853)
(8 692)
(8 776)
(5 135)
(4 326)
(3 486)
Other Items
149
265
164
62
179
154
4 464
4 434
4 230
4 271
(301)
(281)
(100)
(80)
70
70
(63)
(80)
(56)
(21)
(118)
(1 255)
(6 099)
(7 216)
(7 147)
(6 020)
(1 111)
(30)
(3 374)
(3 278)
(3 359)
(3 350)
(145)
(159)
(264)
(296)
(306)
(1 214)
(827)
(603)
(719)
Cash from Investing Activities
(3 080)
N/A
(5 184)
-68%
(5 496)
-6%
(5 993)
-9%
(5 112)
+15%
(3 771)
+26%
(1 639)
+57%
(1 191)
+27%
(1 426)
-20%
(658)
+54%
(3 628)
-451%
(3 961)
-9%
(4 248)
-7%
(3 985)
+6%
(2 847)
+29%
(2 714)
+5%
(2 278)
+16%
(2 264)
+1%
(2 261)
+0%
(2 435)
-8%
(2 522)
-4%
(3 570)
-42%
(8 437)
-136%
(9 676)
-15%
(9 538)
+1%
(9 010)
+6%
(4 233)
+53%
(4 226)
+0%
(7 956)
-88%
(7 585)
+5%
(7 426)
+2%
(6 722)
+9%
(3 183)
+53%
(3 488)
-10%
(7 679)
-120%
(8 149)
-6%
(8 998)
-10%
(9 990)
-11%
(5 962)
+40%
(4 929)
+17%
(4 205)
+15%
Financing Cash Flow
Net Issuance of Common Stock
(4)
(4)
(5)
(6)
(5)
(6)
(5)
(4)
(3 304)
(3 303)
(3 302)
(3 302)
(2)
(3)
(5)
(5)
(5)
(6 003)
(6 001)
(6 001)
(6 000)
(1)
(1)
(1)
(3)
(2)
(3)
(4)
(2)
(2)
(2)
(1)
(13 646)
(13 646)
(13 645)
0
0
0
(1)
(2)
(3)
Net Issuance of Debt
(6 517)
2 707
3 537
2 845
2 433
4 293
1 121
9 971
6 008
5 008
2 968
(14 526)
(10 370)
(7 514)
(6 832)
(1 832)
(1 982)
(4 982)
(1 887)
(1 877)
(2 015)
(1 854)
(2 084)
(2 084)
(1 934)
(1 934)
(1 629)
0
(1 329)
(1 329)
(1 231)
0
(1 130)
(790)
2 030
0
2 030
1 632
(1 702)
0
(1 702)
Cash Paid for Dividends
(2 252)
(2 251)
(2 251)
(2 251)
(2 251)
(2 251)
(2 228)
(2 251)
(2 248)
(2 773)
(2 794)
(2 734)
(2 737)
(2 739)
(2 738)
(3 285)
(3 285)
(3 557)
(3 554)
(3 773)
(3 771)
(4 262)
(4 265)
(4 799)
(4 796)
(5 331)
(5 331)
(7 572)
(7 571)
(8 746)
(8 745)
(9 813)
(9 811)
(10 869)
(10 868)
(13 414)
(13 413)
(14 266)
(14 266)
(14 906)
(14 906)
Other
3
1
(3)
(30)
(64)
(94)
(3)
(15)
(23)
(30)
(2)
(13)
(10)
1
(2)
36
57
85
(1)
(10)
193
235
(1)
(16)
(244)
(315)
(2)
12
(11)
14
(2)
(134)
(233)
(371)
(2)
(8)
(51)
(17)
0
(799)
(834)
Cash from Financing Activities
(8 770)
N/A
453
N/A
1 278
+182%
558
-56%
113
-80%
1 942
+1 619%
(1 115)
N/A
7 701
N/A
433
-94%
(1 098)
N/A
(3 130)
-185%
(20 575)
-557%
(13 119)
+36%
(10 255)
+22%
(9 577)
+7%
(5 086)
+47%
(5 215)
-3%
(14 457)
-177%
(11 443)
+21%
(11 661)
-2%
(11 593)
+1%
(5 882)
+49%
(6 351)
-8%
(6 900)
-9%
(6 977)
-1%
(7 582)
-9%
(6 965)
+8%
(9 043)
-30%
(8 913)
+1%
(10 063)
-13%
(9 980)
+1%
(11 179)
-12%
(24 820)
-122%
(25 676)
-3%
(22 485)
+12%
(25 037)
-11%
(11 434)
+54%
(12 651)
-11%
(15 969)
-26%
(16 652)
-4%
(16 688)
0%
Change in Cash
Effect of Foreign Exchange Rates
2 134
2 064
1 811
2 750
1 136
(642)
(1 160)
(3 930)
(3 412)
(1 499)
(533)
2 065
2 315
633
(96)
(202)
229
(1 041)
323
(668)
(1 755)
(192)
(823)
(175)
4
(665)
944
1 164
1 322
1 910
2 050
4 459
5 524
3 340
2 209
2 520
2 338
2 905
4 631
3 744
(112)
Net Change in Cash
(3 092)
N/A
13
N/A
1 879
+14 354%
1 909
+2%
3 162
+66%
(4 232)
N/A
431
N/A
1 818
+322%
(4 797)
N/A
(3 022)
+37%
(4 091)
-35%
(4 732)
-16%
829
N/A
1 959
+136%
22 201
+1 033%
21 640
-3%
26 873
+24%
18 507
-31%
6 464
-65%
10 346
+60%
7 787
-25%
18 156
+133%
6 667
-63%
6 626
-1%
4 432
-33%
(2 171)
N/A
4 371
N/A
28 780
+558%
38 708
+34%
32 480
-16%
31 592
-3%
(6 317)
N/A
(9 446)
-50%
(10 881)
-15%
(6 165)
+43%
9 626
N/A
16 405
+70%
13 931
-15%
19 620
+41%
15 510
-21%
2 782
-82%
Free Cash Flow
Free Cash Flow
3 395
N/A
(2 769)
N/A
(1 374)
+50%
(1 461)
-6%
1 734
N/A
(5 686)
N/A
(1 758)
+69%
(6 387)
-263%
(6 048)
+5%
(4 696)
+22%
(127)
+97%
14 059
N/A
11 733
-17%
11 661
-1%
31 804
+173%
26 858
-16%
31 922
+19%
34 085
+7%
17 640
-48%
22 696
+29%
21 253
-6%
25 485
+20%
19 940
-22%
20 917
+5%
18 552
-11%
12 096
-35%
11 503
-5%
36 689
+219%
49 673
+35%
43 911
-12%
42 881
-2%
3 753
-91%
9 995
+166%
11 614
+16%
14 375
+24%
32 439
+126%
25 807
-20%
24 891
-4%
31 785
+28%
29 021
-9%
20 301
-30%

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 210,300+ 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.