Hitachi Ltd. logo

Hitachi Ltd.

HTHIY | OTC
Chart Builder DCF Calculator
$34.92
-$0.75 (-2.10%)
At close: Sep 24, 2026, 3:59 PM ET
$34.92
$0 (0.00%)
After-hours: Sep 24, 2026, 4:41 PM ET
TTM
Period Ending
Q1 2026
Jun 29, 2026
Q4 2025
Mar 30, 2026
Q3 2025
Dec 30, 2025
Q2 2025
Sep 29, 2025
Q1 2025
Jun 29, 2025
Q4 2024
Mar 30, 2025
Q3 2024
Dec 30, 2024
Q2 2024
Sep 29, 2024
Q1 2024
Jun 29, 2024
Q4 2023
Mar 30, 2024
Q3 2023
Dec 30, 2023
Q2 2023
Sep 29, 2023
Q1 2023
Jun 29, 2023
Q4 2022
Mar 30, 2023
Q3 2022
Dec 30, 2022
Q2 2022
Sep 29, 2022
Q1 2022
Jun 29, 2022
Q4 2021
Mar 30, 2022
Q3 2021
Dec 30, 2021
Q2 2021
Sep 29, 2021
Q1 2021
Jun 29, 2021
Net Income
799.61B 802.37B 823.5B 796.31B 632.6B 615.72B 575.59B 681.24B 714.96B 621.31B 846.52B 735.36B 738.49B 703.87B 492.48B 507.3B 580.96B 670.86B 716.68B 636.21B 428.97B
Depreciation & Amortization
471.59B 457.97B 438.73B 433.07B 431.49B 431.53B 428.14B 419.45B 435.28B 451.53B 470.85B 490.9B 505.89B 526.31B 548.39B 559.62B 551.1B 540.25B 538.38B 528.85B 524.14B
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 1.4B 1.4B 1.4B 1.4B 1.03B 1.03B 1.03B
Other Working Capital
994.43B 801.25B -48.4B 6.8B -93.24B -28.95B 88.28B -73.77B 75.21B 94.9B 73.3B 54.1B 25.58B 86.76B 60.01B 119.39B -20.53B -72.04B -43.45B -36.71B 24.09B
Other Non-Cash Items
94.38B 116.15B 144B 68B 75.09B 50.41B -85.73B -157.93B -192.99B -170.33B -373.62B -225.85B -256.44B -228.84B -58.62B -169.47B -200.34B -273.09B -310.99B -242.88B -117.58B
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 69.18B 69.18B 69.18B 69.18B n/a n/a n/a
Change in Working Capital
356.56B 291.57B 309.75B 301.14B 332.03B 74.57B 113.91B 20.25B 24.33B 54.11B 46.07B -90.1B -148.89B -174.29B -199.96B -165.9B -303.28B -278.66B -321.22B -183.12B -60.16B
Operating Cash Flow
1.72T 1.67T 1.72T 1.6T 1.47T 1.17T 1.03T 963.02B 981.57B 956.61B 989.82B 910.32B 839.05B 827.05B 852.88B 802.13B 699.03B 729.94B 623.88B 740.11B 776.4B
Capital Expenditures
-385.99B -351.79B -321.83B -286.76B -266.48B -246.85B -253.44B -280.32B -336.99B -385.15B -379.69B -397.31B -398.92B -410.59B -439.33B -443.8B -443.1B -439.86B -434.19B -414.32B -397.47B
Cash Acquisitions
219.83B 135.11B 176.62B 233.88B 48.9B -127.09B -16.79B -32.17B -64.2B 79.05B -116.63B -134.97B -125.8B -102.37B -43.17B 6.65B 25.19B 12.9B 7.98B -21.47B -45.38B
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a -46.22B -56.71B -58.27B -127.46B -87.61B -97.78B -106.07B -43B -36.63B -926.52B -927.58B -771.6B -776.23B -848.32B
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a 24.21B 54.38B 106B 570.97B 570.89B 649.79B 616.32B 205.09B 189.96B 119.14B 168.89B 357.08B 352.82B 316.68B
Other Investing Acitivies
13.93B 20.39B 7.99B -42.87B -45.82B -48.8B -47.01B 65.24B 108.77B 126.89B 177.15B 162.12B 155.93B 153.77B 153.99B 114.05B 76.2B 101.53B 84.99B 117.55B 151.14B
Investing Cash Flow
-304.55B -342.33B -284.34B -206.51B -369.58B -530.06B -381.05B -333.06B -326B -131.47B 124.34B 113.11B 183.22B 151.06B -166.42B -169.78B -1.11T -1.05T -720.49B -706.39B -823.35B
Debt Repayment
-561.13B -374.59B -822.74B -646.76B -395.71B -231.46B -332.05B -398.23B -482.87B -746.55B -969.94B -427.07B -586.01B -486.42B -115.12B -426.41B 463.46B 392.1B 301.33B 216.38B -411.08B
Common Stock Repurchased
-452.71B -352.26B -300.2B -248.26B -212.13B -200.29B -200.39B -125.45B -105.93B -100.46B -100.35B -160.2B -187.68B -200.21B -200.2B -138.8B -42.94B -251M -273M -254M -205M
Dividend Paid
-225.71B -204.92B -204.92B -197.2B -197.12B -189.06B -189.27B -166.77B -167.14B -144.8B -144.8B -136.96B -137.08B -129.69B -129.68B -121.41B -121.27B -111.53B -111.52B -101.89B -101.93B
Other Financial Acitivies
-41.67B -38.5B -33.31B 149.26B 152.33B 153.08B 153.13B -41.38B -47.64B -33.44B -43.03B -274.84B -276.62B -327.5B -324.08B -96.48B -91.76B -78.41B -100.23B -87.18B -188.52B
Financial Cash Flow
-1.28T -970.26B -1.36T -942.95B -652.62B -467.71B -568.38B -731.62B -803.37B -1.02T -1.26T -998.82B -1.19T -1.14T -768.25B -782.27B 208.05B 202.74B 90.12B 27.88B -700.82B
Net Cash Flow
262.26B 457.24B 115.37B 484.67B 397.01B 160.88B 144.99B -111.57B -80.22B -127.92B -95B 39.82B -153.84B -135.54B -30.9B -14.95B -82.7B -47.06B 72.96B 121.08B -689.09B
Free Cash Flow
1.34T 1.32T 1.39T 1.31T 1.2T 925.39B 778.47B 682.71B 644.59B 571.47B 610.13B 513.01B 440.13B 416.46B 413.55B 358.33B 255.92B 290.08B 189.69B 325.79B 378.93B
Adj. Free Cash Flow
1.34T 1.32T 1.39T 1.31T 1.2T 925.39B 778.47B 682.71B 644.59B 571.47B 610.13B 513.01B 440.13B 416.46B 412.15B 356.92B 254.52B 288.68B 188.66B 324.76B 377.9B
Maintenance CapEx
-243.25B -200.2B -177.93B -149.22B -165.64B -154.86B -212.78B -280.32B -336.99B -385.15B -379.69B -357.69B -274.35B -240.97B -229.87B -203.87B -216.98B -161.27B -117.19B -144.42B -198.71B
Growth CapEx
-142.74B -151.59B -143.9B -137.54B -100.84B -91.99B -40.65B n/a n/a n/a n/a -39.62B -124.57B -169.61B -209.46B -239.94B -226.12B -278.59B -317.01B -269.9B -198.76B
Owner Earnings
1.48T 1.47T 1.54T 1.45T 1.31T 1.02T 819.13B 682.71B 644.59B 571.47B 610.13B 552.63B 564.7B 586.07B 623.01B 598.26B 482.04B 568.67B 506.7B 595.69B 577.7B

© 2026 bestshares.com. All rights reserved.