JP Stock MarketDetailed Quotes

3349 COSMOS Pharmaceutical

Watchlist
  • 6930.0
  • -185.0-2.60%
20min DelayTrading Nov 7 10:17 JST
554.41BMarket Cap22.46P/E (Static)

COSMOS Pharmaceutical Key Stats

Earnings

Revenue Breakdown

Financial Indicators

Income Statement

Balance Sheet

Cash Flow

Quarterly+Annual
YOY yoy
Hide blank lines yoy
(FY)May 31, 2024
(FY)May 31, 2023
(FY)May 31, 2022
(FY)May 31, 2021
(FY)May 31, 2020
(FY)May 31, 2019
(FY)May 31, 2018
(FY)May 31, 2017
(FY)May 31, 2016
(FY)May 31, 2015
Operating cash flow (Indirect Method)
Cash from operating activities
0.63%63.88B
39.87%63.48B
22.76%45.38B
-49.95%36.97B
77.81%73.86B
1.58%41.54B
-9.04%40.89B
16.76%44.96B
39.71%38.5B
-17.77%27.56B
Net profit before non-cash adjustment
2.89%33.72B
-0.83%32.77B
-14.37%33.05B
26.95%38.6B
12.02%30.4B
7.84%27.14B
-2.21%25.17B
25.57%25.74B
5.54%20.5B
5.45%19.42B
Total adjustment of non-cash items
10.64%22.72B
51.70%20.54B
45.47%13.54B
-47.36%9.31B
25.00%17.68B
16.02%14.14B
2.54%12.19B
18.74%11.89B
24.94%10.01B
28.72%8.01B
-Depreciation and amortization
14.72%19.92B
14.94%17.37B
9.61%15.11B
1.64%13.79B
4.66%13.56B
9.03%12.96B
10.97%11.89B
11.70%10.71B
30.59%9.59B
31.01%7.34B
-Reversal of impairment losses recognized in profit and loss
--535M
--0
----
----
----
----
----
----
----
----
-Disposal profit
210.98%510M
223.31%164M
95.24%-133M
-453.42%-2.79B
375.90%790M
418.75%166M
-77.78%32M
1,700.00%144M
147.06%8M
-135.42%-17M
-Other non-cash items
-41.69%1.75B
308.54%3B
14.64%-1.44B
-150.69%-1.69B
226.27%3.33B
272.26%1.02B
-73.53%274M
148.20%1.04B
-39.48%417M
20.03%689M
Changes in working capital
-26.83%7.44B
944.89%10.16B
89.00%-1.2B
-142.42%-10.93B
10,008.24%25.78B
-92.78%255M
-51.78%3.53B
-8.31%7.33B
6,345.97%7.99B
-98.60%124M
-Change in receivables
-7.59%-1.83B
10.53%-1.7B
-156.76%-1.9B
-227.43%-740M
77.95%-226M
19.67%-1.03B
-291.41%-1.28B
-35.27%-326M
38.52%-241M
-52.53%-392M
-Change in inventory
21.98%-8.7B
-90.60%-11.16B
16.46%-5.85B
-2,274.92%-7.01B
93.76%-295M
45.75%-4.73B
-377.52%-8.71B
49.39%-1.82B
-0.06%-3.6B
3.35%-3.6B
-Change in payables
-21.79%17.7B
265.96%22.63B
277.11%6.18B
-113.56%-3.49B
348.83%25.74B
-56.97%5.73B
43.86%13.33B
-20.82%9.26B
197.84%11.7B
-69.08%3.93B
-Provision for loans, leases and other losses
-30.53%273M
7.08%393M
21.12%367M
-45.99%303M
107.01%561M
39.69%271M
-10.19%194M
55.40%216M
-26.84%139M
25.00%190M
Dividends paid (cash flow from operating activities)
Dividends received (cash flow from operating activities)
Interest paid (cash flow from operating activities)
-98.04%-101M
1.92%-51M
13.33%-52M
11.76%-60M
12.82%-68M
11.36%-78M
10.20%-88M
-7.69%-98M
-62.50%-91M
-12.00%-56M
Interest received (cash flow from operating activities)
0
0
0
0
0
0
0
0
0.00%1M
0.00%1M
Tax refund paid
1.30%-8.99B
31.69%-9.11B
-46.51%-13.34B
-8.77%-9.1B
-11.54%-8.37B
9.60%-7.5B
4.38%-8.3B
-16.87%-8.68B
7.74%-7.43B
-7.29%-8.05B
Other operating cash inflow (outflow)
223.14%391M
-39.80%121M
187.14%201M
89.19%70M
-91.21%37M
419.75%421M
-89.33%81M
759M
0
-1M
Operating cash flow
1.36%55.18B
69.08%54.43B
15.49%32.19B
-57.42%27.88B
90.41%65.46B
5.50%34.38B
-11.78%32.59B
19.21%36.94B
59.28%30.99B
-25.07%19.45B
Investing cash flow
Net PPE purchase and sale
-18.25%-55.09B
-10.99%-46.59B
-141.43%-41.98B
32.99%-17.39B
9.36%-25.95B
2.18%-28.63B
-4.04%-29.27B
0.52%-28.13B
2.59%-28.28B
-44.80%-29.03B
Net business purchase and sale
----
----
----
----
----
----
-86.89%43M
-36.19%328M
-11.68%514M
27.91%582M
Net changes in other investments
11.34%-2.24B
-45.08%-2.52B
12.79%-1.74B
-97.82%-1.99B
28.71%-1.01B
-14.40%-1.41B
-104.98%-1.24B
23.48%-603M
4.60%-788M
-57.03%-826M
Investing cash flow
-16.73%-57.33B
-12.34%-49.11B
-125.57%-43.72B
28.10%-19.38B
10.27%-26.96B
1.37%-30.04B
-7.23%-30.46B
0.51%-28.4B
2.47%-28.55B
-45.50%-29.27B
Financing cash flow
Net issuance payments of debt
81.64%15.21B
805.90%8.37B
20.19%-1.19B
0.00%-1.49B
53.55%-1.49B
28.69%-3.2B
9.39%-4.49B
-155.05%-4.95B
-5.18%8.99B
526.49%9.49B
Net common stock issuance
--0
--0
---2M
--0
----
--0
----
--0
--0
----
Increase or decrease of lease financing
-8.72%-2.02B
-5.21%-1.86B
-1.38%-1.77B
5.33%-1.74B
8.05%-1.84B
-4.27%-2B
-9.66%-1.92B
-13.49%-1.75B
-29.15%-1.54B
-36.46%-1.19B
Cash dividends paid
-42.65%-4.66B
0.00%-3.27B
-43.43%-3.27B
-9.63%-2.28B
-16.62%-2.08B
0.00%-1.78B
-28.59%-1.78B
-11.96%-1.39B
-8.70%-1.24B
-4.60%-1.14B
Net other fund-raising expenses
66.67%-1M
-50.00%-3M
0.00%-2M
0.00%-2M
-100.00%-2M
50.00%-1M
0.00%-2M
50.00%-2M
-100.00%-4M
0.00%-2M
Financing cash flow
162.77%8.53B
152.15%3.25B
-12.98%-6.22B
-1.89%-5.51B
22.59%-5.41B
14.73%-6.98B
-1.24%-8.19B
-230.22%-8.09B
-13.15%6.21B
1,682.08%7.15B
Net cash flow
Beginning cash position
22.93%45.93B
-32.20%37.36B
5.73%55.11B
174.01%52.12B
-12.21%19.02B
-21.86%21.67B
1.63%27.73B
46.40%27.28B
-12.52%18.64B
33.88%21.3B
Current changes in cash
-25.60%6.37B
148.27%8.57B
-694.07%-17.75B
-90.98%2.99B
1,351.42%33.1B
56.35%-2.65B
-1,458.74%-6.06B
-94.84%446M
424.22%8.65B
-149.46%-2.67B
Cash adjustments other than cash changes
----
----
0.00%-1M
---1M
----
---1M
----
----
----
----
End cash Position
13.88%52.3B
22.93%45.93B
-32.20%37.36B
5.73%55.11B
174.01%52.12B
-12.21%19.02B
-21.86%21.67B
1.63%27.73B
46.40%27.28B
-12.52%18.64B
Free cash flow
-108.14%-635M
168.99%7.8B
-724.13%-11.3B
-95.42%1.81B
640.08%39.51B
70.30%5.34B
-62.10%3.14B
7,902.83%8.27B
98.98%-106M
-278.94%-10.41B
Currency Unit
JPY
JPY
JPY
JPY
JPY
JPY
JPY
JPY
JPY
JPY
Accounting Standards
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
(FY)May 31, 2024 (FY)May 31, 2023 (FY)May 31, 2022 (FY)May 31, 2021 (FY)May 31, 2020 (FY)May 31, 2019 (FY)May 31, 2018 (FY)May 31, 2017 (FY)May 31, 2016 (FY)May 31, 2015
Operating cash flow (Indirect Method)
Cash from operating activities 0.63%63.88B 39.87%63.48B 22.76%45.38B -49.95%36.97B 77.81%73.86B 1.58%41.54B -9.04%40.89B 16.76%44.96B 39.71%38.5B -17.77%27.56B
Net profit before non-cash adjustment 2.89%33.72B -0.83%32.77B -14.37%33.05B 26.95%38.6B 12.02%30.4B 7.84%27.14B -2.21%25.17B 25.57%25.74B 5.54%20.5B 5.45%19.42B
Total adjustment of non-cash items 10.64%22.72B 51.70%20.54B 45.47%13.54B -47.36%9.31B 25.00%17.68B 16.02%14.14B 2.54%12.19B 18.74%11.89B 24.94%10.01B 28.72%8.01B
-Depreciation and amortization 14.72%19.92B 14.94%17.37B 9.61%15.11B 1.64%13.79B 4.66%13.56B 9.03%12.96B 10.97%11.89B 11.70%10.71B 30.59%9.59B 31.01%7.34B
-Reversal of impairment losses recognized in profit and loss --535M --0 ---- ---- ---- ---- ---- ---- ---- ----
-Disposal profit 210.98%510M 223.31%164M 95.24%-133M -453.42%-2.79B 375.90%790M 418.75%166M -77.78%32M 1,700.00%144M 147.06%8M -135.42%-17M
-Other non-cash items -41.69%1.75B 308.54%3B 14.64%-1.44B -150.69%-1.69B 226.27%3.33B 272.26%1.02B -73.53%274M 148.20%1.04B -39.48%417M 20.03%689M
Changes in working capital -26.83%7.44B 944.89%10.16B 89.00%-1.2B -142.42%-10.93B 10,008.24%25.78B -92.78%255M -51.78%3.53B -8.31%7.33B 6,345.97%7.99B -98.60%124M
-Change in receivables -7.59%-1.83B 10.53%-1.7B -156.76%-1.9B -227.43%-740M 77.95%-226M 19.67%-1.03B -291.41%-1.28B -35.27%-326M 38.52%-241M -52.53%-392M
-Change in inventory 21.98%-8.7B -90.60%-11.16B 16.46%-5.85B -2,274.92%-7.01B 93.76%-295M 45.75%-4.73B -377.52%-8.71B 49.39%-1.82B -0.06%-3.6B 3.35%-3.6B
-Change in payables -21.79%17.7B 265.96%22.63B 277.11%6.18B -113.56%-3.49B 348.83%25.74B -56.97%5.73B 43.86%13.33B -20.82%9.26B 197.84%11.7B -69.08%3.93B
-Provision for loans, leases and other losses -30.53%273M 7.08%393M 21.12%367M -45.99%303M 107.01%561M 39.69%271M -10.19%194M 55.40%216M -26.84%139M 25.00%190M
Dividends paid (cash flow from operating activities)
Dividends received (cash flow from operating activities)
Interest paid (cash flow from operating activities) -98.04%-101M 1.92%-51M 13.33%-52M 11.76%-60M 12.82%-68M 11.36%-78M 10.20%-88M -7.69%-98M -62.50%-91M -12.00%-56M
Interest received (cash flow from operating activities) 0 0 0 0 0 0 0 0 0.00%1M 0.00%1M
Tax refund paid 1.30%-8.99B 31.69%-9.11B -46.51%-13.34B -8.77%-9.1B -11.54%-8.37B 9.60%-7.5B 4.38%-8.3B -16.87%-8.68B 7.74%-7.43B -7.29%-8.05B
Other operating cash inflow (outflow) 223.14%391M -39.80%121M 187.14%201M 89.19%70M -91.21%37M 419.75%421M -89.33%81M 759M 0 -1M
Operating cash flow 1.36%55.18B 69.08%54.43B 15.49%32.19B -57.42%27.88B 90.41%65.46B 5.50%34.38B -11.78%32.59B 19.21%36.94B 59.28%30.99B -25.07%19.45B
Investing cash flow
Net PPE purchase and sale -18.25%-55.09B -10.99%-46.59B -141.43%-41.98B 32.99%-17.39B 9.36%-25.95B 2.18%-28.63B -4.04%-29.27B 0.52%-28.13B 2.59%-28.28B -44.80%-29.03B
Net business purchase and sale ---- ---- ---- ---- ---- ---- -86.89%43M -36.19%328M -11.68%514M 27.91%582M
Net changes in other investments 11.34%-2.24B -45.08%-2.52B 12.79%-1.74B -97.82%-1.99B 28.71%-1.01B -14.40%-1.41B -104.98%-1.24B 23.48%-603M 4.60%-788M -57.03%-826M
Investing cash flow -16.73%-57.33B -12.34%-49.11B -125.57%-43.72B 28.10%-19.38B 10.27%-26.96B 1.37%-30.04B -7.23%-30.46B 0.51%-28.4B 2.47%-28.55B -45.50%-29.27B
Financing cash flow
Net issuance payments of debt 81.64%15.21B 805.90%8.37B 20.19%-1.19B 0.00%-1.49B 53.55%-1.49B 28.69%-3.2B 9.39%-4.49B -155.05%-4.95B -5.18%8.99B 526.49%9.49B
Net common stock issuance --0 --0 ---2M --0 ---- --0 ---- --0 --0 ----
Increase or decrease of lease financing -8.72%-2.02B -5.21%-1.86B -1.38%-1.77B 5.33%-1.74B 8.05%-1.84B -4.27%-2B -9.66%-1.92B -13.49%-1.75B -29.15%-1.54B -36.46%-1.19B
Cash dividends paid -42.65%-4.66B 0.00%-3.27B -43.43%-3.27B -9.63%-2.28B -16.62%-2.08B 0.00%-1.78B -28.59%-1.78B -11.96%-1.39B -8.70%-1.24B -4.60%-1.14B
Net other fund-raising expenses 66.67%-1M -50.00%-3M 0.00%-2M 0.00%-2M -100.00%-2M 50.00%-1M 0.00%-2M 50.00%-2M -100.00%-4M 0.00%-2M
Financing cash flow 162.77%8.53B 152.15%3.25B -12.98%-6.22B -1.89%-5.51B 22.59%-5.41B 14.73%-6.98B -1.24%-8.19B -230.22%-8.09B -13.15%6.21B 1,682.08%7.15B
Net cash flow
Beginning cash position 22.93%45.93B -32.20%37.36B 5.73%55.11B 174.01%52.12B -12.21%19.02B -21.86%21.67B 1.63%27.73B 46.40%27.28B -12.52%18.64B 33.88%21.3B
Current changes in cash -25.60%6.37B 148.27%8.57B -694.07%-17.75B -90.98%2.99B 1,351.42%33.1B 56.35%-2.65B -1,458.74%-6.06B -94.84%446M 424.22%8.65B -149.46%-2.67B
Cash adjustments other than cash changes ---- ---- 0.00%-1M ---1M ---- ---1M ---- ---- ---- ----
End cash Position 13.88%52.3B 22.93%45.93B -32.20%37.36B 5.73%55.11B 174.01%52.12B -12.21%19.02B -21.86%21.67B 1.63%27.73B 46.40%27.28B -12.52%18.64B
Free cash flow -108.14%-635M 168.99%7.8B -724.13%-11.3B -95.42%1.81B 640.08%39.51B 70.30%5.34B -62.10%3.14B 7,902.83%8.27B 98.98%-106M -278.94%-10.41B
Currency Unit JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY
Accounting Standards NonUS-GAAP NonUS-GAAP NonUS-GAAP NonUS-GAAP NonUS-GAAP NonUS-GAAP NonUS-GAAP NonUS-GAAP NonUS-GAAP NonUS-GAAP

Analysis

Analyst Rating

No Data

Price Target

No Data

Heat List
JP
Overall
Symbol
Latest Price
% Chg

No Data