Daiwa House Industry Co., Ltd. (TYO:1925)
Japan
· Delayed Price · Currency is JPY 5,306.00
-25.00 (-0.47%)
At close: Mar 9, 2026
Daiwa House Industry Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2020 - 2016 |
| Net Income | - | 488,783 | 455,834 | 440,496 | 353,300 | 311,210 | Upgrade
|
| Depreciation & Amortization | - | 131,786 | 117,204 | 113,464 | 100,328 | 78,403 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 39,882 | 6,702 | 11,438 | 23,831 | 21,847 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 661 | 1,423 | 498 | 174 | 656 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -1,676 | -2,411 | -844 | 6,810 | 11,553 | Upgrade
|
| Other Operating Activities | - | -128,352 | -106,438 | -108,354 | -108,822 | -107,829 | Upgrade
|
| Change in Accounts Receivable | - | 23,463 | -40,642 | -43,375 | 13,988 | 33,762 | Upgrade
|
| Change in Inventory | - | -92,285 | -101,370 | -230,373 | -228,299 | -419 | Upgrade
|
| Change in Accounts Payable | - | -14,943 | -22,247 | 19,370 | 59,472 | -72,335 | Upgrade
|
| Change in Other Net Operating Assets | - | -26,758 | -5,761 | 27,978 | 115,654 | 153,466 | Upgrade
|
| Operating Cash Flow | - | 420,561 | 302,294 | 230,298 | 336,436 | 430,314 | Upgrade
|
| Operating Cash Flow Growth | - | 39.12% | 31.26% | -31.55% | -21.82% | 187.55% | Upgrade
|
| Capital Expenditures | - | -381,786 | -356,048 | -486,516 | -410,981 | -334,698 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 9,694 | 12,670 | 7,894 | 14,673 | 6,454 | Upgrade
|
| Cash Acquisitions | - | -99,132 | -14,950 | -17,230 | -53,118 | -25,363 | Upgrade
|
| Divestitures | - | 2,114 | 17,133 | -2,313 | -98 | 946 | Upgrade
|
| Investment in Securities | - | 2,927 | 32,534 | 2,898 | -5,054 | 4,683 | Upgrade
|
| Other Investing Activities | - | -27,187 | -1,758 | -9,914 | -12,845 | -42,002 | Upgrade
|
| Investing Cash Flow | - | -493,370 | -310,419 | -505,181 | -467,423 | -389,980 | Upgrade
|
| Short-Term Debt Issued | - | 44,576 | 9,305 | - | 19,012 | 20,625 | Upgrade
|
| Long-Term Debt Issued | - | 590,283 | 690,513 | 634,846 | 231,281 | 406,299 | Upgrade
|
| Total Debt Issued | - | 634,859 | 699,818 | 634,846 | 250,293 | 426,924 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -23,372 | - | -49,000 | Upgrade
|
| Long-Term Debt Repaid | - | -473,850 | -404,719 | -226,940 | -155,838 | -163,555 | Upgrade
|
| Total Debt Repaid | - | -473,850 | -404,719 | -250,312 | -155,838 | -212,555 | Upgrade
|
| Net Debt Issued (Repaid) | - | 161,009 | 295,099 | 384,534 | 94,455 | 214,369 | Upgrade
|
| Issuance of Common Stock | - | 1 | - | 189 | 4,328 | 671 | Upgrade
|
| Repurchase of Common Stock | - | -100,015 | -87,171 | -10 | -12 | -26,054 | Upgrade
|
| Common Dividends Paid | - | -95,635 | -87,520 | -86,089 | -79,239 | -72,556 | Upgrade
|
| Other Financing Activities | - | -10,042 | -23,009 | -11,172 | 4,895 | -13,699 | Upgrade
|
| Financing Cash Flow | - | -44,682 | 97,399 | 287,452 | 24,427 | 102,731 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 4,873 | 4,144 | 5,809 | 16,283 | -2,811 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 1 | - | 1,525 | 206 | -1 | Upgrade
|
| Net Cash Flow | - | -112,617 | 93,418 | 19,903 | -90,071 | 140,253 | Upgrade
|
| Free Cash Flow | - | 38,775 | -53,754 | -256,218 | -74,545 | 95,616 | Upgrade
|
| Free Cash Flow Margin | - | 0.71% | -1.03% | -5.22% | -1.68% | 2.32% | Upgrade
|
| Free Cash Flow Per Share | - | 61.31 | -82.25 | -389.74 | -113.78 | 145.66 | Upgrade
|
| Cash Interest Paid | - | 40,168 | 29,374 | 16,625 | 11,884 | 8,388 | Upgrade
|
| Cash Income Tax Paid | - | 130,141 | 111,655 | 113,745 | 112,138 | 111,165 | Upgrade
|
| Levered Free Cash Flow | - | -174,589 | -286,957 | -640,307 | -380,270 | -89,371 | Upgrade
|
| Unlevered Free Cash Flow | - | -148,612 | -267,250 | -628,535 | -372,125 | -83,113 | Upgrade
|
| Change in Working Capital | - | -110,523 | -170,020 | -226,400 | -39,185 | 114,474 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.