SMC Corporation (TYO:6273)
Japan
· Delayed Price · Currency is JPY 67,520
+3,050 (4.73%)
Mar 10, 2026, 1:45 PM JST
SMC Corporation 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 | - | 211,068 | 252,653 | 308,777 | 272,851 | 172,482 | Upgrade
|
| Depreciation & Amortization | - | 34,308 | 33,355 | 25,767 | 20,557 | 18,585 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | 35 | 222 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -1,441 | -1,235 | -3,169 | -242 | -883 | Upgrade
|
| Other Operating Activities | - | -66,205 | -89,892 | -89,895 | -60,885 | -40,402 | Upgrade
|
| Change in Accounts Receivable | - | 3,626 | 31,089 | -10,014 | -16,941 | -20,605 | Upgrade
|
| Change in Inventory | - | 23,620 | -74,481 | -106,728 | -33,777 | -4,457 | Upgrade
|
| Change in Accounts Payable | - | -9,229 | -26,267 | 6,332 | 3,209 | -891 | Upgrade
|
| Change in Other Net Operating Assets | - | 909 | -27,015 | -29,488 | -28,901 | -3,356 | Upgrade
|
| Operating Cash Flow | - | 196,656 | 98,207 | 101,617 | 156,093 | 120,473 | Upgrade
|
| Operating Cash Flow Growth | - | 100.25% | -3.36% | -34.90% | 29.57% | -3.32% | Upgrade
|
| Capital Expenditures | - | -106,739 | -102,347 | -72,180 | -77,588 | -28,281 | Upgrade
|
| Divestitures | - | 3,001 | - | - | - | 6,280 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -1,063 | -1,961 | -2,197 | -3,343 | -1,016 | Upgrade
|
| Investment in Securities | - | -9,363 | -28,077 | -25,009 | -31,623 | 100,470 | Upgrade
|
| Other Investing Activities | - | 149,398 | 485 | 12,300 | -3,661 | -4,085 | Upgrade
|
| Investing Cash Flow | - | 35,234 | -131,900 | -87,086 | -116,215 | 73,440 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 5,276 | 200 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 3,100 | 2,307 | 2,100 | 3,200 | Upgrade
|
| Total Debt Issued | - | - | 3,100 | 7,583 | 2,300 | 3,200 | Upgrade
|
| Short-Term Debt Repaid | - | -145 | -181 | - | - | -2,286 | Upgrade
|
| Long-Term Debt Repaid | - | -7,884 | -2,051 | -6,936 | -1,566 | -1,645 | Upgrade
|
| Total Debt Repaid | - | -8,029 | -2,232 | -6,936 | -1,566 | -3,931 | Upgrade
|
| Net Debt Issued (Repaid) | - | -8,029 | 868 | 647 | 734 | -731 | Upgrade
|
| Repurchase of Common Stock | - | -25,018 | -30,628 | -55,030 | -50,020 | -28,706 | Upgrade
|
| Common Dividends Paid | - | -64,048 | -58,063 | -58,776 | -39,631 | -26,607 | Upgrade
|
| Other Financing Activities | - | -3,107 | -105 | -140 | -16 | 35 | Upgrade
|
| Financing Cash Flow | - | -100,202 | -87,928 | -113,299 | -88,933 | -56,009 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -5,625 | 35,884 | 30,796 | 46,811 | 24,507 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | - | - | 1 | - | Upgrade
|
| Net Cash Flow | - | 126,062 | -85,737 | -67,972 | -2,243 | 162,411 | Upgrade
|
| Free Cash Flow | - | 89,917 | -4,140 | 29,437 | 78,505 | 92,192 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -62.50% | -14.85% | 7.06% | Upgrade
|
| Free Cash Flow Margin | - | 11.35% | -0.53% | 3.57% | 10.79% | 16.70% | Upgrade
|
| Free Cash Flow Per Share | - | 1405.96 | -64.24 | 451.44 | 1189.34 | 1386.76 | Upgrade
|
| Cash Interest Paid | - | 74 | 82 | 125 | 180 | 197 | Upgrade
|
| Cash Income Tax Paid | - | 66,725 | 89,671 | 91,581 | 61,969 | 37,790 | Upgrade
|
| Levered Free Cash Flow | - | 79,111 | -69,163 | -7,005 | 22,815 | 58,345 | Upgrade
|
| Unlevered Free Cash Flow | - | 79,157 | -69,112 | -6,939 | 22,929 | 58,454 | Upgrade
|
| Change in Working Capital | - | 18,926 | -96,674 | -139,898 | -76,410 | -29,309 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.