Maruichi Steel Tube Ltd. (TYO:5463)
Japan
· Delayed Price · Currency is JPY 1,415.50
+7.00 (0.50%)
At close: Dec 5, 2025
Maruichi Steel Tube 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2016 - 2020 |
| Net Income | 45,466 | 40,457 | 38,358 | 34,260 | 38,241 | 20,509 | Upgrade
|
| Depreciation & Amortization | 7,649 | 7,421 | 6,588 | 6,356 | 5,950 | 5,922 | Upgrade
|
| Loss (Gain) From Sale of Assets | 182 | 182 | 716 | 182 | 396 | 428 | Upgrade
|
| Loss (Gain) From Sale of Investments | -17,007 | -17,798 | -553 | -32 | -180 | -316 | Upgrade
|
| Loss (Gain) on Equity Investments | -291 | -208 | -692 | -1,363 | -392 | -389 | Upgrade
|
| Other Operating Activities | -17,767 | -7,235 | -10,887 | -9,747 | -7,299 | -4,008 | Upgrade
|
| Change in Accounts Receivable | 2,554 | 5,837 | 291 | -1,593 | -11,718 | 900 | Upgrade
|
| Change in Inventory | 7,635 | 4,893 | 6,089 | -2,742 | -19,245 | 4,271 | Upgrade
|
| Change in Accounts Payable | -8,428 | -6,888 | -6,116 | -988 | 9,957 | -3,788 | Upgrade
|
| Change in Other Net Operating Assets | 1,694 | 1,483 | 1,893 | 158 | -614 | 826 | Upgrade
|
| Operating Cash Flow | 21,687 | 28,144 | 35,687 | 24,491 | 15,096 | 24,355 | Upgrade
|
| Operating Cash Flow Growth | -36.70% | -21.14% | 45.72% | 62.23% | -38.02% | -18.10% | Upgrade
|
| Capital Expenditures | -18,585 | -24,638 | -15,737 | -6,634 | -6,835 | -6,267 | Upgrade
|
| Sale of Property, Plant & Equipment | -716 | 33 | 33 | 223 | 136 | 256 | Upgrade
|
| Cash Acquisitions | -2,770 | -2,770 | - | -916 | -2,643 | -13,719 | Upgrade
|
| Investment in Securities | 36,053 | 30,747 | -4,664 | 11,685 | -784 | 2,606 | Upgrade
|
| Other Investing Activities | 272 | 10,329 | -613 | -53 | 116 | 283 | Upgrade
|
| Investing Cash Flow | 14,254 | 13,701 | -20,981 | 4,305 | -10,010 | -16,841 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 2,727 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | 1,700 | 1,800 | - | 340 | Upgrade
|
| Total Debt Issued | 1,448 | - | 1,700 | 4,527 | - | 340 | Upgrade
|
| Short-Term Debt Repaid | - | -947 | -4,626 | - | -3,217 | -1,016 | Upgrade
|
| Long-Term Debt Repaid | - | -745 | -860 | -202 | -790 | -1,025 | Upgrade
|
| Total Debt Repaid | -1,228 | -1,692 | -5,486 | -202 | -4,007 | -2,041 | Upgrade
|
| Net Debt Issued (Repaid) | 220 | -1,692 | -3,786 | 4,325 | -4,007 | -1,701 | Upgrade
|
| Issuance of Common Stock | - | - | - | 283 | - | - | Upgrade
|
| Repurchase of Common Stock | -19,505 | -13,690 | -1 | -1,284 | -5,323 | -1,975 | Upgrade
|
| Common Dividends Paid | -10,351 | -10,536 | -9,936 | -7,273 | -7,175 | -7,498 | Upgrade
|
| Other Financing Activities | -1,451 | -367 | 600 | -3,668 | -151 | -2,794 | Upgrade
|
| Financing Cash Flow | -31,087 | -26,285 | -13,123 | -7,617 | -16,656 | -13,968 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1,843 | 2,121 | 640 | 828 | 541 | -191 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 33 | 32 | 70 | 58 | 1 | - | Upgrade
|
| Net Cash Flow | 3,044 | 17,713 | 2,293 | 22,065 | -11,028 | -6,645 | Upgrade
|
| Free Cash Flow | 3,102 | 3,506 | 19,950 | 17,857 | 8,261 | 18,088 | Upgrade
|
| Free Cash Flow Growth | -78.79% | -82.43% | 11.72% | 116.16% | -54.33% | -24.77% | Upgrade
|
| Free Cash Flow Margin | 1.25% | 1.34% | 7.35% | 6.53% | 3.68% | 11.22% | Upgrade
|
| Free Cash Flow Per Share | 19.62 | 14.61 | 83.41 | 74.65 | 33.77 | 73.00 | Upgrade
|
| Cash Interest Paid | 76 | 81 | 134 | 212 | 110 | 154 | Upgrade
|
| Cash Income Tax Paid | 18,280 | 8,491 | 12,388 | 10,011 | 7,623 | 4,355 | Upgrade
|
| Levered Free Cash Flow | 13,633 | 8,390 | 8,811 | 10,701 | -1,861 | 7,430 | Upgrade
|
| Unlevered Free Cash Flow | 13,680 | 8,440 | 8,895 | 10,834 | -1,792 | 7,526 | Upgrade
|
| Change in Working Capital | 3,455 | 5,325 | 2,157 | -5,165 | -21,620 | 2,209 | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.