Seven & i  Co. Ltd. logo

Seven & i Co. Ltd.

SVNDF | OTC
Chart Builder DCF Calculator
$13.75
$0.00 (0.00%)
At close: Sep 29, 2026, 11:08 AM ET
$13.75
$0.00 (0.00%)
After-hours: Oct 30, 2026, 4:00 PM ET
TTM
Period Ending
Q2 2027
Aug 31, 2026
Q1 2027
May 31, 2026
Q4 2026
Feb 28, 2026
Q3 2026
Nov 30, 2025
Q2 2026
Aug 31, 2025
Q1 2026
May 31, 2025
Q4 2025
Feb 28, 2025
Q3 2025
Nov 30, 2024
Q2 2025
Aug 31, 2024
Q1 2025
May 31, 2024
Q4 2024
Feb 28, 2024
Q3 2024
Nov 30, 2023
Q2 2024
Aug 31, 2023
Q1 2024
May 31, 2023
Q4 2023
Feb 28, 2023
Q3 2023
Nov 30, 2022
Q2 2023
Aug 31, 2022
Q1 2023
May 31, 2022
Q4 2022
Feb 28, 2022
Q3 2022
Nov 30, 2021
Q2 2022
Aug 31, 2021
Q1 2022
May 31, 2021
Net Income
295.4B 304.35B 292.76B 307.9B 242.63B 200.7B 173.07B 106.09B 196.64B 203.83B 224.62B 228.43B 225.12B 258.12B 280.98B 270.61B 240.36B 232.8B 210.78B 223.15B 213.24B 208.35B
Depreciation & Amortization
501.17B 507.45B 519.9B 541.08B 567.35B 579.32B 574.8B 563.16B 549.86B 530.5B 520.7B 514.44B 510.57B 503.1B 488.8B 468.84B 442.29B 407.72B 363.84B 321.94B 286.8B 263.94B
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
-18.58B -44.43B -36B -68.16B -175.08B 27.46B -25.88B 61.88B 131.08B -255.1B -102.24B -47.88B -64.92B 111.45B 11.34B 15.66B 16.36B 105.22B 88.69B 15.4B 36.9B -7.32B
Other Non-Cash Items
-6.7B 127.28B 90.51B 68.54B 146.35B 100.44B 136.6B 209.64B 153.93B 197.85B 174.51B 165.92B 155.43B 87.16B 93.14B 111.26B 105.09B 48.78B 102.25B 66.94B 56.87B 101.21B
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
-68.15B -64.18B -46.44B -75.3B -195.19B 40.23B -53.02B 79.79B 87.01B -298.67B -159.82B -135.77B -101.09B 75.57B -21.44B -14.25B -25.62B 77.43B 59.62B 18.11B 48.39B 20.83B
Operating Cash Flow
721.72B 874.9B 856.74B 842.21B 761.14B 920.68B 831.46B 958.67B 987.44B 633.51B 760.02B 773.02B 790.02B 923.95B 841.48B 836.46B 762.12B 766.73B 736.48B 630.14B 605.3B 594.33B
Capital Expenditures
-331.57B -315.08B -333.62B -326.64B -353.11B -425.61B -430.87B -441.33B -416.85B -357.61B -337.44B -320.36B -321.03B -316.48B -305.22B -301.33B -307.27B -317.97B -337.51B -342.29B -335.4B -307.97B
Cash Acquisitions
630.76B 626.89B 669.14B 722.66B 184.81B 78.65B -165.68B -283.35B -246.08B -137.72B 57.69B 58.07B 20.47B 22.05B 22.84B -8.13B 79.65B -2.17T -2.16T -2.13T -2.22T 24.89B
Purchase of Investments
-10.15B -3.53B -18.42B -41.27B -53.21B -85.01B -71.51B -55.36B -43.47B -47.73B -51.54B -57.5B -72.29B -53.79B -52.9B -47.58B -49.62B -33.24B -29.52B -21.57B -10.5B -16.61B
Sales Maturities Of Investments
13.4B 7.71B 18.06B 32.99B 35.98B 58.32B 48.24B 36.94B 33.07B 24.08B 35.5B 38.32B 46.26B 46.63B 32.49B 31.1B 27.01B 108.64B 110.46B 104.63B 103.12B 11.25B
Other Investing Acitivies
-7.75B -761.07B -761.15B -758.25B -756.67B -3.43B -3.79B -5.86B -10.76B -11.96B -12.82B -10.52B -8.82B 624M -2.41B -2.96B 1.17B -8.19B -2.6B -1.64B -2.08B 3.48B
Investing Cash Flow
237.73B -488.08B -477.34B -434.77B -1.01T -476.98B -731.74B -860.45B -808.43B -652.57B -428.82B -407.27B -447.4B -410.77B -410.86B -433.42B -345.64B -2.51T -2.51T -2.47T -2.54T -344.39B
Debt Repayment
-700.51B -457.14B -466.73B -507.14B 23.38B -141.07B -158.6B -153.54B 117.27B -58.53B -277.56B -5.24B -295.83B -272.03B -68.28B -212.21B -374.98B 1.02T 1.05T 1.95T 1.89T 554.58B
Common Stock Repurchased
-716.7B -509.92B -600B -446.12B -283.31B -90.09B -59.64B -112.02B -112.03B -112.03B -52.39B -17M -16M -15M -16M -16M -17M -18M -22M -21M -20M -19M
Dividend Paid
-119.44B -119.36B -113.56B -113.44B -103.91B -103.88B -101.41B -101.39B -99.4B -99.45B -106.09B -106.18B -99.9B -99.9B -89.76B -89.62B -88.4B -88.41B -87.49B -87.54B -87.08B -87.23B
Other Financial Acitivies
-16.45B -118.73B -119.59B -125.37B -130.43B -29.24B -28.61B -28.6B -30.17B -29.5B -31.01B -28.93B -24.18B -27.49B -27.68B -30.16B -28.32B -27.86B -27.11B -24.65B -31.1B -28.84B
Financial Cash Flow
-1.25T -1.21T -1.3T -1.19T -494.26B -364.27B -348.27B -395.55B -124.33B -299.51B -467.05B -140.36B -419.93B -399.43B -185.74B -332.01B -491.72B -248.72B 936.74B 1.84T 1.77T 1.59T
Net Cash Flow
-252.33B -798.9B -923.99B -761.49B -755.04B 92.86B -193.7B -293.89B 96.28B -274.29B -114.41B 224.14B -72.36B 108.51B 249.11B 124.68B -35.06B -2.04T -777B 43.93B -125.57B 1.96T
Free Cash Flow
390.14B 559.81B 523.12B 515.58B 408.03B 495.07B 400.59B 517.34B 570.6B 275.9B 422.58B 452.66B 468.99B 607.47B 536.26B 535.13B 454.86B 448.76B 398.97B 287.85B 269.89B 286.36B
Adj. Free Cash Flow
390.14B 559.81B 523.12B 515.58B 408.03B 495.07B 400.59B 517.34B 570.6B 275.9B 422.58B 452.66B 468.99B 607.47B 536.26B 535.13B 454.86B 448.76B 398.97B 287.85B 269.89B 286.36B
Maintenance CapEx
-331.57B -315.08B -317.17B -305.88B -332.02B -264.46B -255.01B -269.78B -245.62B -326.45B -264.89B -159.02B -86.15B -5.32B n/a n/a n/a n/a -30.13B -119.81B -192.41B -251.96B
Growth CapEx
n/a n/a -16.45B -20.76B -21.08B -161.15B -175.86B -171.55B -171.23B -31.16B -72.55B -161.33B -234.88B -311.16B -305.22B -301.33B -307.27B -317.97B -307.37B -222.48B -142.99B -56.01B
Owner Earnings
390.14B 559.81B 539.57B 536.34B 429.12B 656.21B 576.45B 688.89B 741.82B 307.06B 495.13B 614B 703.87B 918.63B 841.48B 836.46B 762.12B 766.73B 706.34B 510.33B 412.88B 342.37B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.