FUJI CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,774 JPY | +1.43% |
|
+9.98% | +7.65% |
| Apr. 19 | Fuji Corporation announces an Equity Buyback for 1,000,000 shares, representing 5.3% for ¥1,700 million. | CI |
| Apr. 19 | Fuji Corporation authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: October | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 21,133 | 22,562 | 21,174 | 24,482 | 24,897 | 31,379 |
| Enterprise Value (EV) 1 | 22,617 | 24,996 | 22,253 | 22,386 | 24,682 | 30,168 |
| P/E ratio | 10.7 x | 8.79 x | 9.01 x | 8.58 x | 6.91 x | 8.26 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.64 x | 0.64 x | 0.62 x | 0.63 x | 0.58 x | 0.7 x |
| EV / Revenue | 0.69 x | 0.71 x | 0.65 x | 0.58 x | 0.57 x | 0.67 x |
| EV / EBITDA | 6.24 x | 5.74 x | 5.49 x | 4.47 x | 3.97 x | 4.54 x |
| EV / FCF | 7.46 x | -50.5 x | 17 x | 7.6 x | -178 x | 11.3 x |
| FCF Yield | 13.4% | -1.98% | 5.88% | 13.2% | -0.56% | 8.82% |
| Price to Book | 1.54 x | 1.41 x | 1.18 x | 1.2 x | 1.1 x | 1.32 x |
| Nbr of stocks (in thousands) | 20,418 | 20,418 | 20,418 | 20,418 | 19,620 | 18,546 |
| Reference price 2 | 1,035 | 1,105 | 1,037 | 1,199 | 1,269 | 1,692 |
| Announcement Date | 1/30/19 | 1/30/20 | 1/29/21 | 1/31/22 | 1/31/23 | 1/31/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: oktober | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 32,812 | 35,164 | 34,240 | 38,847 | 43,080 | 45,091 |
| EBITDA 1 | 3,626 | 4,351 | 4,051 | 5,006 | 6,216 | 6,639 |
| EBIT 1 | 2,802 | 3,580 | 3,226 | 3,800 | 5,055 | 5,529 |
| Operating Margin | 8.54% | 10.18% | 9.42% | 9.78% | 11.73% | 12.26% |
| Earnings before Tax (EBT) 1 | 2,866 | 3,760 | 3,456 | 4,188 | 5,377 | 5,776 |
| Net income 1 | 1,983 | 2,571 | 2,356 | 2,864 | 3,691 | 3,985 |
| Net margin | 6.04% | 7.31% | 6.88% | 7.37% | 8.57% | 8.84% |
| EPS 2 | 97.02 | 125.7 | 115.1 | 139.8 | 183.7 | 204.8 |
| Free Cash Flow 1 | 3,033 | -495.4 | 1,308 | 2,946 | -138.8 | 2,661 |
| FCF margin | 9.24% | -1.41% | 3.82% | 7.58% | -0.32% | 5.9% |
| FCF Conversion (EBITDA) | 83.66% | - | 32.3% | 58.84% | - | 40.09% |
| FCF Conversion (Net income) | 152.97% | - | 55.53% | 102.85% | - | 66.78% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 1/30/19 | 1/30/20 | 1/29/21 | 1/31/22 | 1/31/23 | 1/31/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: October | 2020 S1 | 2021 S1 | 2022 Q1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 18,749 | 22,715 | 14,522 | 24,827 | 7,381 | 15,235 | 26,587 | 8,183 | 16,601 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 2,145 | 2,837 | 2,495 | 3,634 | 353 | 2,781 | 4,052 | 680 | 2,611 |
| Operating Margin | 11.44% | 12.49% | 17.18% | 14.64% | 4.78% | 18.25% | 15.24% | 8.31% | 15.73% |
| Earnings before Tax (EBT) 1 | 2,276 | 3,070 | 2,567 | 3,782 | 413 | 2,839 | 4,181 | 740 | 2,686 |
| Net income 1 | 1,550 | 2,106 | 1,753 | 2,583 | 282 | 1,967 | 2,897 | 513 | 1,869 |
| Net margin | 8.27% | 9.27% | 12.07% | 10.4% | 3.82% | 12.91% | 10.9% | 6.27% | 11.26% |
| EPS 2 | 75.92 | 103.1 | 85.68 | 126.4 | 15.22 | 100.7 | 148.1 | 26.36 | 99.10 |
| Dividend per Share | - | - | - | - | - | - | 12.50 | - | - |
| Announcement Date | 6/8/20 | 6/7/21 | 3/7/22 | 6/6/22 | 9/5/22 | 3/6/23 | 6/5/23 | 9/5/23 | 3/5/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: October | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1,484 | 2,434 | 1,079 | - | - | - |
| Net Cash position 1 | - | - | - | 2,096 | 215 | 1,211 |
| Leverage (Debt/EBITDA) | 0.4093 x | 0.5594 x | 0.2664 x | - | - | - |
| Free Cash Flow 1 | 3,033 | -495 | 1,308 | 2,946 | -139 | 2,661 |
| ROE (net income / shareholders' equity) | 15.4% | 17.3% | 13.9% | 14.9% | 17.2% | 16.9% |
| ROA (Net income/ Total Assets) | 7.74% | 9.2% | 7.51% | 8.17% | 10.4% | 10.6% |
| Assets 1 | 25,613 | 27,940 | 31,364 | 35,039 | 35,570 | 37,601 |
| Book Value Per Share 2 | 673.0 | 782.0 | 877.0 | 999.0 | 1,154 | 1,285 |
| Cash Flow per Share 2 | 129.0 | 73.80 | 123.0 | 117.0 | 41.80 | 104.0 |
| Capex 1 | 315 | 1,416 | 3,293 | 819 | 774 | 1,122 |
| Capex / Sales | 0.96% | 4.03% | 9.62% | 2.11% | 1.8% | 2.49% |
| Announcement Date | 1/30/19 | 1/30/20 | 1/29/21 | 1/31/22 | 1/31/23 | 1/31/24 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +7.65% | 213M | |
| +15.68% | 189M |
- Stock Market
- Equities
- 7605 Stock
- Financials Fuji Corporation
