Chugai Pharmaceutical Co. Ltd. logo

Chugai Pharmaceutical Co. Ltd.

CHGCY | OTC
Chart Builder DCF Calculator
$21.03
-$0.43 (-2.00%)
Sep 24, 2026, 3:00 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
471.37B 452.2B 434.01B 397.16B 395.44B 410.15B 387.32B 386.96B 397.49B 398.33B 436.21B 506.72B 492.82B 488.49B 575.88B 513B 540.1B 502.45B 376.3B 329.77B 293.35B 300.31B
Depreciation & Amortization
40.5B 40.9B 32.5B 51.07B 31.67B 31.67B 31.67B 2.8B 2.7B 2.7B 2.8B 1.8B 2B 1.9B 1.7B 31.97B 31.87B 32.77B 32.47B 31.98B 31.58B 30.38B
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
-83.3B -63.75B -79.65B -8.33B 54.2B -32.2B -28.84B -25.26B -65.9B 50.55B 130.63B -80.98B -75.84B -25.96B -183.31B -46.09B -48.13B -156.45B -83.12B -29.86B -15.94B 10.54B
Other Non-Cash Items
24.99B 16.17B 2.59B -28.09B -17.21B 5.14B 58.19B 55.99B -6.87B -68.13B -159.36B -168.82B -166.37B -165.12B -150.15B -132.81B -101.28B -73.14B -46.02B -75B -56.32B -94.65B
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-83.3B -63.75B -79.65B -8.33B 54.2B -32.2B -28.84B -25.26B -65.9B 50.55B 130.63B -80.98B -75.84B -25.96B -183.31B -46.09B -48.13B -156.45B -83.12B -29.86B -15.94B 10.54B
Operating Cash Flow
453.57B 445.51B 389.45B 411.8B 464.1B 414.75B 448.33B 420.5B 327.42B 383.44B 410.28B 258.71B 252.61B 299.32B 244.11B 366.07B 422.55B 305.63B 279.63B 256.89B 252.66B 246.57B
Capital Expenditures
-48.64B -66.87B -76.27B -59.22B -66.77B -60.44B -50.87B -68.77B -60.61B -59.6B -74.26B -68.05B -67.6B -61.64B -71.24B -67.08B -83.32B -77.76B -72.87B -76.02B -58.26B -80.99B
Cash Acquisitions
152M 7.51B 7.51B 7.29B 7.36B n/a n/a 17.36B 17.41B 17.09B 18.79B 1.35B 1.27B 2.74B 1.05B 1.11B 3.57B 3.91B 6.86B 8.15B 6.48B 6.07B
Purchase of Investments
-1.23T -1.17T -1.23T -1.12T -1.06T -1.08T -948.55B -852.08B -742.47B -569.38B -545.98B -545.19B -572.49B -565.62B -519B -488.33B -409.62B -382.24B -372.26B -343.18B -353.16B -290.34B
Sales Maturities Of Investments
1.2T 1.27T 1.13T 1.13T 946.56B 856.53B 771.02B 697.26B 619.27B 574.54B 546.96B 530.09B 507.93B 462.05B 442.92B 412.95B 372.8B 352.8B 325.03B 274.99B 242.99B 242.99B
Other Investing Acitivies
15M n/a 29M 611M 1.77B 2.92B 3.75B 3.17B 2.46B 2.75B 16.77B 16.85B 16.49B 15.08B 280M 211M -2.29B -2.72B -5.68B -6.94B -5.28B -5.96B
Investing Cash Flow
-108.67B -4.98B -204.87B -59.57B -190.68B -284.04B -228.69B -205.98B -165.69B -34.6B -37.73B -64.95B -114.39B -147.38B -145.99B -141.15B -118.86B -106.01B -118.93B -143B -167.23B -128.23B
Debt Repayment
n/a n/a -2.03B -2.03B -2.03B -2.03B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-3.94B -7M -6M -4M -7M -8M -10M -11M -8M -7M -5M -4M -4M -5M -5M -5M -5M -5M -8M -9M -12M -24M
Dividend Paid
-447.5B -448B -299.42B -299.83B -161.6B -161.7B -133.25B -133.33B -131.28B -131.19B -131.59B -131.65B -128.3B -128.43B -138.22B -138.12B -125.07B -124.76B -98.64B -98.54B -90.4B -90.39B
Other Financial Acitivies
-9.01B -8.65B -6.14B -5.56B -5.69B -5.84B -7.82B -8.06B -7.94B -7.82B -7.87B -7.91B -7.87B -7.84B -7.66B -8.43B -8.55B -8.7B -9.08B -8.52B -8.51B -8.58B
Financial Cash Flow
-460.37B -456.57B -307.46B -307.28B -169.12B -169.37B -140.91B -141.19B -139.07B -138.84B -139.25B -139.39B -135.98B -136.05B -145.64B -146.27B -133.33B -133.15B -107.41B -106.75B -98.6B -98.66B
Net Cash Flow
-106.65B -5.44B -113.6B 52.47B 103.33B -39.44B 81.53B 72.62B 28.75B 215.18B 236.51B 57.3B 4.71B 17.21B -45.58B 81.53B 173.18B 68.43B 55.42B 9.81B -9.47B 23.34B
Free Cash Flow
404.93B 378.65B 313.18B 352.58B 397.34B 354.32B 397.46B 351.73B 266.81B 323.84B 336.02B 190.67B 185.01B 237.68B 172.87B 298.99B 339.24B 227.87B 206.76B 180.87B 194.4B 165.58B
Adj. Free Cash Flow
404.93B 378.65B 313.18B 352.58B 397.34B 354.32B 397.46B 351.73B 266.81B 323.84B 336.02B 190.67B 185.01B 237.68B 172.87B 298.99B 339.24B 227.87B 206.76B 180.87B 194.4B 165.58B
Maintenance CapEx
-13.71B -40.54B -35.12B -33.82B -30.2B -6.33B -15.48B -33.7B -33.7B -38.94B -38.11B -19.89B -28.81B -29.22B -19.66B -19.66B -10.75B -2.15B -31.89B -31.89B -32.37B -55.16B
Growth CapEx
-34.92B -26.33B -41.16B -25.4B -36.56B -54.11B -35.39B -35.07B -26.92B -20.66B -36.15B -48.16B -38.79B -32.42B -51.58B -47.42B -72.57B -75.61B -40.97B -44.13B -25.89B -25.83B
Owner Earnings
439.85B 404.98B 354.33B 377.98B 433.9B 408.43B 432.85B 386.8B 293.72B 344.51B 372.17B 238.82B 223.8B 270.1B 224.45B 346.41B 411.8B 303.48B 247.73B 225B 220.29B 191.41B

© 2026 bestshares.com. All rights reserved.