Daikin IndustriesLtd. logo

Daikin IndustriesLtd.

DKILF | OTC
Chart Builder DCF Calculator
$127.16
-$5.72 (-4.30%)
Sep 22, 2026, 1:23 PM ET · Market open
TTM
Period Ending
Q1 2027
Jun 29, 2026
Q4 2026
Mar 30, 2026
Q3 2026
Dec 30, 2025
Q2 2026
Sep 29, 2025
Q1 2026
Jun 29, 2025
Q4 2025
Mar 30, 2025
Q3 2025
Dec 30, 2024
Q2 2025
Sep 29, 2024
Q1 2025
Jun 29, 2024
Q4 2024
Mar 30, 2024
Q3 2024
Dec 30, 2023
Q2 2024
Sep 29, 2023
Q1 2024
Jun 29, 2023
Q4 2023
Mar 30, 2023
Q3 2023
Dec 30, 2022
Q2 2023
Sep 29, 2022
Q1 2023
Jun 29, 2022
Q4 2022
Mar 30, 2022
Q3 2022
Dec 30, 2021
Q2 2022
Sep 29, 2021
Q1 2022
Jun 29, 2021
Net Income
274.93B 276.9B 274.58B 275.17B 283.18B 264.76B 253.17B 277.71B 297.29B 351.99B 353.48B 370.1B 381.07B 373.38B 368.04B 360.17B 326.73B 328.06B 308.89B 304.08B 295.19B
Depreciation & Amortization
289.02B 277.69B 267.61B 258.29B 248.58B 246.02B 238.21B 230.96B 225.99B 215.56B 205.53B 198.76B 190.09B 182.22B 173.47B 163.03B 154.4B 148.06B 144.99B 140.02B 137.01B
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
Other Working Capital
65.12B 30.5B -42.31B 14.69B -17.43B -40.89B 5.44B -36.72B -10.04B 12.3B -9.71B 7.14B 2.41B 31.23B 61.89B 66.76B 67.05B 7.54B -13.59B 5.69B 15.35B
Other Non-Cash Items
-18.3B -103.81B -54.91B -81.97B -71.09B 56.74B 1.34B 31.55B -30.67B -105.53B -104.47B -125.64B -117.59B -122.75B -130.74B -128.07B -103.91B -89.57B -78.52B -60.87B -42.55B
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
Change in Working Capital
11.97B -44.85B -114.48B -72.93B -95.42B -53.06B 35.99B -20.44B 15.37B -62.47B -122.74B -200.04B -297.64B -273.96B -259.91B -223.03B -149.99B -141.48B -85.85B -40.63B -12.12B
Operating Cash Flow
557.62B 405.93B 372.79B 378.56B 365.25B 514.45B 528.71B 519.78B 507.98B 399.57B 331.8B 243.18B 155.93B 158.9B 150.86B 172.09B 227.23B 245.07B 289.51B 342.61B 377.53B
Capital Expenditures
-221.34B -210.16B -203.52B -208.39B -215.85B -245.99B -239.8B -238.12B -244.7B -242.63B -247.44B -240.95B -223.89B -175.08B -148.83B -132.46B -114.59B -114.11B -112.12B -103.22B -107.94B
Cash Acquisitions
-42.96B -47.04B -58.05B -69.57B -26.63B -25.82B -31.55B -18.51B -17.12B -20.64B -37.48B -76.79B -89.26B -111.56B -100.16B -87.35B -71.95B -44.67B -38.39B -29.56B -30.2B
Purchase of Investments
-45.86B -30.98B -57.82B -18.52B -569.85M -6.38B -8.79B -9.04B -8.92B -3.37B -2.32B -1.98B -2.22B -2.78B 9.44B 7.22B -2B -1.59B -12.91B -11.53B -2.19B
Sales Maturities Of Investments
18.76B 18.76B 754.43M 103.26M 102.92M 4.21B 65.14B 65.65B 67.99B 68.65B 31.93B 31.73B 44.12B 40.59B 24.97B 24.65B 12.31B 12.04B 5.55B 6.92B 4.52B
Other Investing Acitivies
-32.79B 34.23B 59.57B 29.65B -1.55B -63.68B -83.24B -60.41B -30.74B -29.2B -10.23B 1.44B -6.66B 19.03B -7.45B -20.71B -2.24B -30.06B -23.42B -17.98B -30.04B
Investing Cash Flow
-324.19B -234.98B -259.01B -266.49B -244.04B -337.41B -297.83B -260.21B -233.49B -227.19B -265.54B -286.55B -277.92B -229.79B -222.04B -208.65B -180.87B -180.79B -183.68B -157.76B -165.85B
Debt Repayment
322.22B -32.49B 22.55B -123.02B 1.59B 34.07B -38.44B 34.42B -129.3B 16.82B 83.3B 206.08B 227.72B -119.77B -51.72B -205.65B -214.45B -21.21B -70.7B -64.78B -82.76B
Common Stock Repurchased
-347.47B 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
Dividend Paid
-99.22B -90.79B -90.79B -96.59B -96.61B -92.19B -92.26B -73.22B -73.28B -76.21B -76.2B -70.35B -70.34B -61.56B -61.56B -58.62B -58.61B -49.82B -49.82B -46.89B -46.89B
Other Financial Acitivies
-112.27B -10.88B -54.06B 129.76B -62.61B -95.35B -11.79B -152.89B -9.32B -70.31B -70.08B -104.01B -54.13B 68.15B 79.96B 118.69B 131.12B 22.25B -22.36B -42.74B -42.97B
Financial Cash Flow
-236.74B -134.16B -122.3B -89.85B -157.63B -153.47B -142.49B -191.69B -211.83B -129.62B -62.88B 31.83B 103.35B -113.09B -33.23B -145.48B -141.86B -48.7B -142.82B -154.33B -172.55B
Net Cash Flow
282.59B 685.6B 641.09B 1.14T 1.26T 867.26B 990.13B 225.86B 231.52B 85.77B 35.2B 3.62B -11.26B -169.56B -78.81B -108.2B -24.72B 55.54B -3.78B 54.1B 64.05B
Free Cash Flow
336.28B 259.1B 232.61B 233.5B 212.74B 268.47B 288.91B 281.66B 263.28B 156.93B 84.36B 2.23B -67.96B -16.18B 2.03B 39.63B 112.64B 130.97B 177.39B 239.39B 269.59B
Adj. Free Cash Flow
336.28B 259.1B 232.61B 233.5B 212.74B 268.47B 288.91B 281.66B 263.28B 156.93B 84.36B 2.23B -67.96B -16.18B 2.03B 39.63B 112.64B 130.97B 177.39B 239.39B 269.59B
Maintenance CapEx
-137.25B -126.08B -163.63B -176.23B -167.13B -159.31B -128.28B -124.71B -140.19B -146.6B -140.74B -103.9B -63.06B -14.7B n/a -2.3B -2.3B -2.3B -19.87B -36.29B -65.12B
Growth CapEx
-84.09B -84.09B -39.89B -32.16B -48.72B -86.67B -111.52B -113.41B -104.52B -96.04B -106.7B -137.05B -160.83B -160.37B -148.83B -130.16B -112.29B -111.8B -92.25B -66.92B -42.82B
Owner Earnings
420.36B 343.18B 272.5B 265.67B 261.46B 355.14B 400.43B 395.06B 367.79B 252.97B 191.06B 139.28B 92.87B 144.19B 150.86B 169.79B 224.92B 242.77B 269.64B 306.31B 312.41B

© 2026 bestshares.com. All rights reserved.