FUJI ELECTRIC INDUSTRY CO., LTD. Financials Fuji Electric Industry Co., Ltd.
Equities
6654
JP3820500001
Electrical Components & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,119 JPY | +0.45% |
|
+1.91% | -5.41% |
Valuation
| Fiscal Period: January | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,532 | 7,497 | 7,402 | 6,401 | 6,007 | 6,496 |
| Enterprise Value (EV) 1 | 3,372 | 3,171 | 3,014 | 1,969 | 1,661 | 1,981 |
| P/E ratio | 27.3 x | 26.9 x | 37 x | 33.6 x | 23.2 x | 18.6 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.93 x | 1.9 x | 2.02 x | 1.72 x | 1.62 x | 1.74 x |
| EV / Revenue | 0.86 x | 0.8 x | 0.82 x | 0.53 x | 0.45 x | 0.53 x |
| EV / EBITDA | 5.06 x | 4.53 x | 5.26 x | 3.71 x | 2.88 x | 3.22 x |
| EV / FCF | 6.77 x | 19.5 x | 6.08 x | 14 x | 6.17 x | 6.19 x |
| FCF Yield | 14.8% | 5.14% | 16.4% | 7.14% | 16.2% | 16.2% |
| Price to Book | 0.73 x | 0.72 x | 0.72 x | 0.62 x | 0.59 x | 0.62 x |
| Nbr of stocks (in thousands) | 5,898 | 5,898 | 5,720 | 5,720 | 5,547 | 5,547 |
| Reference price 2 | 1,277 | 1,271 | 1,294 | 1,119 | 1,083 | 1,171 |
| Announcement Date | 4/25/19 | 4/24/20 | 4/28/21 | 4/27/22 | 4/28/23 | 4/25/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Januar | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,909 | 3,944 | 3,659 | 3,721 | 3,707 | 3,723 |
| EBITDA 1 | 667 | 700 | 573 | 531 | 576 | 615 |
| EBIT 1 | 376 | 377 | 287 | 229 | 351 | 400 |
| Operating Margin | 9.62% | 9.56% | 7.84% | 6.15% | 9.47% | 10.74% |
| Earnings before Tax (EBT) 1 | 392 | 395 | 306 | 273 | 373 | 505 |
| Net income 1 | 277 | 280 | 205 | 191 | 262 | 349 |
| Net margin | 7.09% | 7.1% | 5.6% | 5.13% | 7.07% | 9.37% |
| EPS 2 | 46.74 | 47.20 | 35.02 | 33.26 | 46.68 | 62.88 |
| Free Cash Flow 1 | 498.4 | 163 | 495.8 | 140.5 | 269.4 | 320 |
| FCF margin | 12.75% | 4.13% | 13.55% | 3.78% | 7.27% | 8.6% |
| FCF Conversion (EBITDA) | 74.72% | 23.29% | 86.52% | 26.46% | 46.77% | 52.03% |
| FCF Conversion (Net income) | 179.92% | 58.21% | 241.83% | 73.56% | 102.81% | 91.69% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/25/19 | 4/24/20 | 4/28/21 | 4/27/22 | 4/28/23 | 4/25/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: January | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,852 | 1,833 | 992 | 945 | 1,890 | 908 | 958 | 1,824 | 923 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 183 | 84 | 82 | 76 | 190 | 78 | 107 | 200 | 96 |
| Operating Margin | 9.88% | 4.58% | 8.27% | 8.04% | 10.05% | 8.59% | 11.17% | 10.96% | 10.4% |
| Earnings before Tax (EBT) 1 | 191 | 115 | 85 | 87 | 207 | 84 | 217 | 315 | 104 |
| Net income 1 | 133 | 81 | 58 | 60 | 145 | 59 | 151 | 218 | 72 |
| Net margin | 7.18% | 4.42% | 5.85% | 6.35% | 7.67% | 6.5% | 15.76% | 11.95% | 7.8% |
| EPS 2 | 22.50 | 14.15 | 10.22 | 10.56 | 25.64 | 10.59 | 27.23 | 39.38 | 12.93 |
| Dividend per Share | 16.00 | 16.00 | - | - | 16.00 | - | - | 16.00 | - |
| Announcement Date | 9/3/20 | 9/2/21 | 12/2/21 | 6/2/22 | 9/6/22 | 12/6/22 | 6/6/23 | 9/5/23 | 12/5/23 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: January | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 4,160 | 4,326 | 4,388 | 4,432 | 4,346 | 4,515 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 498 | 163 | 496 | 141 | 269 | 320 |
| ROE (net income / shareholders' equity) | 2.68% | 2.69% | 1.98% | 1.86% | 2.56% | 3.39% |
| ROA (Net income/ Total Assets) | 2.13% | 2.12% | 1.63% | 1.31% | 2.01% | 2.26% |
| Assets 1 | 13,022 | 13,231 | 12,605 | 14,617 | 13,062 | 15,460 |
| Book Value Per Share 2 | 1,751 | 1,770 | 1,787 | 1,791 | 1,833 | 1,881 |
| Cash Flow per Share 2 | 724.0 | 717.0 | 788.0 | 793.0 | 805.0 | 835.0 |
| Capex 1 | 226 | 197 | 134 | 154 | 66 | 115 |
| Capex / Sales | 5.78% | 4.99% | 3.66% | 4.14% | 1.78% | 3.09% |
| Announcement Date | 4/25/19 | 4/24/20 | 4/28/21 | 4/27/22 | 4/28/23 | 4/25/24 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -5.41% | 40.6M | |
| +5.56% | 150B | |
| +20.81% | 130B | |
| +35.89% | 128B | |
| +9.15% | 60.91B | |
| +1.92% | 38.55B | |
| +102.50% | 34.82B | |
| +4.66% | 32.09B | |
| -10.66% | 31.4B | |
| +27.37% | 27.26B |
- Stock Market
- Equities
- 6654 Stock
- Financials Fuji Electric Industry Co., Ltd.