Stock 8860 FUJI CORPORATION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Fuji Corporation Limited

Equities

8860

JP3815000009

Real Estate Development & Operations

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-04-30 am EDT 		5-day change 1st Jan Change
746 JPY +1.91% Intraday chart for Fuji Corporation Limited +1.77% +5.52%
2023 Fuji Corporation Limited Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2023 and Full Year Ending March 31, 2024 CI
2023 Fuji Corporation Limited Provides Dividend Guidance for the Second Quarter Ending September 30, 2023 and Year Ending March 31, 2024 CI

Valuation

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Capitalization 1 32,351 29,464 18,174 26,437 22,203 24,276
Enterprise Value (EV) 1 108,723 112,088 109,233 94,497 91,646 92,814
P/E ratio 7.77 x 6.83 x 5.89 x 11.2 x 5.73 x 6.37 x
Yield 3% 3.29% 5.25% 3.64% 4.38% 3.98%
Capitalization / Revenue 0.31 x 0.25 x 0.16 x 0.22 x 0.19 x 0.21 x
EV / Revenue 1.05 x 0.97 x 0.99 x 0.78 x 0.77 x 0.81 x
EV / EBITDA 15.5 x 15.1 x 18.6 x 18.5 x 13.1 x 12.7 x
EV / FCF -5.73 x -16.5 x -10.8 x 4.5 x -28.3 x -36.6 x
FCF Yield -17.5% -6.05% -9.29% 22.2% -3.53% -2.74%
Price to Book 0.92 x 0.77 x 0.46 x 0.64 x 0.5 x 0.52 x
Nbr of stocks (in thousands) 35,946 35,932 35,358 35,677 35,986 35,752
Reference price 2 900.0 820.0 514.0 741.0 617.0 679.0
Announcement Date 6/21/18 6/20/19 6/25/20 6/24/21 6/23/22 6/22/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 103,880 115,710 110,444 121,541 118,698 114,473
EBITDA 1 7,025 7,423 5,861 5,100 7,015 7,291
EBIT 1 6,438 6,637 5,002 3,987 5,871 6,091
Operating Margin 6.2% 5.74% 4.53% 3.28% 4.95% 5.32%
Earnings before Tax (EBT) 1 6,129 6,295 4,683 3,564 5,826 5,744
Net income 1 4,168 4,298 3,088 2,358 3,869 3,817
Net margin 4.01% 3.71% 2.8% 1.94% 3.26% 3.33%
EPS 2 115.9 120.0 87.31 65.98 107.7 106.6
Free Cash Flow 1 -18,979 -6,780 -10,148 20,987 -3,234 -2,539
FCF margin -18.27% -5.86% -9.19% 17.27% -2.72% -2.22%
FCF Conversion (EBITDA) - - - 411.51% - -
FCF Conversion (Net income) - - - 890.04% - -
Dividend per Share 2 27.00 27.00 27.00 27.00 27.00 27.00
Announcement Date 6/21/18 6/20/19 6/25/20 6/24/21 6/23/22 6/22/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 51,136 56,553 56,434 25,366 27,654 56,212 30,359 27,115 52,648 31,635
EBITDA - - - - - - - - - -
EBIT 1 2,148 2,470 3,534 1,045 1,185 2,934 1,799 1,404 2,618 1,994
Operating Margin 4.2% 4.37% 6.26% 4.12% 4.29% 5.22% 5.93% 5.18% 4.97% 6.3%
Earnings before Tax (EBT) 1 1,998 2,208 3,474 1,099 1,117 2,783 1,764 1,245 2,320 1,874
Net income 1 1,287 1,474 2,331 707 735 1,851 1,173 824 1,536 1,254
Net margin 2.52% 2.61% 4.13% 2.79% 2.66% 3.29% 3.86% 3.04% 2.92% 3.96%
EPS 2 36.47 41.18 64.96 19.63 20.48 51.67 32.79 23.03 42.78 34.82
Dividend per Share 14.00 14.00 14.00 - - 14.00 - - 14.00 -
Announcement Date 10/29/19 11/2/20 11/9/21 2/8/22 8/5/22 10/31/22 1/31/23 8/4/23 10/31/23 2/2/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net Debt 1 76,372 82,624 91,059 68,060 69,443 68,538
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 10.87 x 11.13 x 15.54 x 13.35 x 9.899 x 9.4 x
Free Cash Flow 1 -18,979 -6,780 -10,148 20,987 -3,234 -2,539
ROE (net income / shareholders' equity) 12.5% 11.8% 7.95% 5.79% 9.01% 8.35%
ROA (Net income/ Total Assets) 3.21% 2.93% 2.02% 1.61% 2.44% 2.47%
Assets 1 129,707 146,629 153,061 146,687 158,748 154,472
Book Value Per Share 2 974.0 1,070 1,128 1,163 1,232 1,317
Cash Flow per Share 2 293.0 341.0 417.0 570.0 546.0 568.0
Capex 1 7,663 16,594 6,148 5,503 7,745 6,427
Capex / Sales 7.38% 14.34% 5.57% 4.53% 6.52% 5.61%
Announcement Date 6/21/18 6/20/19 6/25/20 6/24/21 6/23/22 6/22/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
FUJI CORPORATION LIMITED Stock Fuji Corporation Limited
+5.52% 169M
VONOVIA SE Stock Vonovia SE
-8.37% 22.83B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+8.24% 10.75B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-27.72% 11.47B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-27.74% 7.36B
VINHOMES Stock Vinhomes
-5.56% 7.03B
VINGROUP Stock Vingroup
-0.34% 6.54B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-2.27% 6.16B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+15.18% 3.58B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-4.40% 3.55B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 8860 Stock
  4. Financials Fuji Corporation Limited