Stock 7864 FUJI SEAL INTERNATIONAL, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Fuji Seal International, Inc.

Equities

7864

JP3813800004

Non-Paper Containers & Packaging

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
2,029 JPY +0.95% Intraday chart for Fuji Seal International, Inc. +0.95% +18.38%
2021 Tranche Update on Fuji Seal International, Inc.'s Equity Buyback Plan announced on November 10, 2020. CI
2021 Fuji Seal International, Inc.'s Equity Buyback announced on November 10, 2020, has expired with 858,300 shares, representing 1.55% for ¥1,999.87 million. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 228,205 107,594 136,900 92,148 82,704 111,172 - -
Enterprise Value (EV) 1 222,082 100,336 127,040 78,319 72,626 111,172 111,172 111,172
P/E ratio 27.6 x 12.3 x 16.4 x 15.1 x 12 x 15.3 x 15.4 x 14 x
Yield 0.73% 1.67% 1.29% 2.08% 2.32% 1.72% 1.72% 1.72%
Capitalization / Revenue 1.41 x 0.67 x 0.84 x 0.54 x 0.45 x 0.58 x 0.56 x 0.54 x
EV / Revenue 1.41 x 0.67 x 0.84 x 0.54 x 0.45 x 0.58 x 0.56 x 0.54 x
EV / EBITDA 10.5 x 5.17 x 6.68 x 4.93 x 5.18 x 5.87 x 5.44 x 5.12 x
EV / FCF 77.8 x 9.51 x 10.6 x 14.8 x -30.1 x 12 x 31.7 x 22 x
FCF Yield 1.29% 10.5% 9.45% 6.75% -3.32% 8.33% 3.15% 4.54%
Price to Book 2.38 x 1.09 x 1.32 x 0.84 x 0.69 x 0.87 x 0.84 x 0.8 x
Nbr of stocks (in thousands) 57,051 56,273 55,336 54,752 54,771 54,792 - -
Reference price 2 4,000 1,912 2,474 1,683 1,510 2,029 2,029 2,029
Announcement Date 5/9/19 5/13/20 5/12/21 5/11/22 5/11/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 162,189 160,925 163,635 170,321 184,035 190,535 198,580 207,375
EBITDA 1 21,823 20,796 20,484 18,685 15,981 18,940 20,450 21,700
EBIT 1 12,986 12,634 12,428 10,572 8,194 10,645 11,900 13,050
Operating Margin 8.01% 7.85% 7.59% 6.21% 4.45% 5.59% 5.99% 6.29%
Earnings before Tax (EBT) 1 11,853 12,573 11,629 9,449 7,733 11,090 11,350 12,650
Net income 1 8,259 8,808 8,375 6,117 6,869 7,255 7,240 7,960
Net margin 5.09% 5.47% 5.12% 3.59% 3.73% 3.81% 3.65% 3.84%
EPS 2 144.8 155.5 150.9 111.7 125.4 132.4 132.2 145.3
Free Cash Flow 1 2,935 11,315 12,931 6,217 -2,745 9,261 3,503 5,044
FCF margin 1.81% 7.03% 7.9% 3.65% -1.49% 4.86% 1.76% 2.43%
FCF Conversion (EBITDA) 13.45% 54.41% 63.13% 33.27% - 48.9% 17.13% 23.24%
FCF Conversion (Net income) 35.54% 128.46% 154.4% 101.63% - 127.65% 48.38% 63.37%
Dividend per Share 2 29.00 32.00 32.00 35.00 35.00 35.00 35.00 35.00
Announcement Date 5/9/19 5/13/20 5/12/21 5/11/22 5/11/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4
Net sales 1 82,346 82,085 44,651 88,339 39,178 42,804 43,739 47,170 90,909 45,232 47,894 47,015 47,837 94,852 49,878 48,470
EBITDA - - - - - - - - - - - - - - - -
EBIT 1 7,495 6,757 3,510 7,996 1,516 1,060 2,638 2,091 4,729 1,467 1,943 2,833 2,790 5,623 3,567 2,610
Operating Margin 9.1% 8.23% 7.86% 9.05% 3.87% 2.48% 6.03% 4.43% 5.2% 3.24% 4.06% 6.03% 5.83% 5.93% 7.15% 5.38%
Earnings before Tax (EBT) 7,681 5,705 - 8,075 277 - 2,888 - 5,051 432 - 3,692 - 7,066 3,152 -
Net income 5,612 3,435 - 5,587 -145 - 1,851 - 3,486 -92 - 2,445 - 5,337 2,265 -
Net margin 6.82% 4.18% - 6.32% -0.37% - 4.23% - 3.83% -0.2% - 5.2% - 5.63% 4.54% -
EPS 98.53 61.82 - 102.0 -2.650 - 33.82 - 63.68 -1.690 - 44.65 - 97.44 41.33 -
Dividend per Share 16.00 16.00 - 17.00 - - - - 17.00 - - - - 17.00 - -
Announcement Date 11/7/19 11/10/20 11/10/21 11/10/21 2/9/22 5/11/22 8/9/22 11/10/22 11/10/22 2/9/23 5/11/23 8/9/23 11/9/23 11/9/23 2/8/24 -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 6,123 7,258 9,860 13,829 10,078 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 2,935 11,315 12,931 6,217 -2,745 9,261 3,503 5,044
ROE (net income / shareholders' equity) 8.9% 9.1% 8.3% 5.8% 6% 5.8% - -
ROA (Net income/ Total Assets) 8.31% 8.46% 7.76% 6.54% 4.89% - - -
Assets 1 99,413 104,058 107,961 93,490 140,482 - - -
Book Value Per Share 2 1,681 1,757 1,870 2,000 2,201 2,342 2,409 2,524
Cash Flow per Share 300.0 300.0 296.0 259.0 267.0 - - -
Capex 1 7,965 7,771 5,916 10,503 11,068 9,000 8,800 8,000
Capex / Sales 4.91% 4.83% 3.62% 6.17% 6.01% 4.72% 4.43% 3.86%
Announcement Date 5/9/19 5/13/20 5/12/21 5/11/22 5/11/23 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Fuji Seal International, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
2,029 JPY
Average target price
1,850 JPY
Spread / Average Target
-8.82%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Non-Paper Containers & Packaging

1st Jan change Capi.
FUJI SEAL INTERNATIONAL, INC. Stock Fuji Seal International, Inc.
+18.38% 706M
BALL CORPORATION Stock Ball Corporation
+21.35% 21.97B
AVERY DENNISON CORPORATION Stock Avery Dennison Corporation
+8.34% 17.64B
CROWN HOLDINGS, INC. Stock Crown Holdings, Inc.
-12.49% 9.62B
CCL INDUSTRIES INC. Stock CCL Industries Inc.
+19.15% 9.29B
SILGAN HOLDINGS INC. Stock Silgan Holdings Inc.
+3.78% 5.01B
SEALED AIR CORPORATION Stock Sealed Air Corporation
-13.09% 4.62B
VISCOFAN, S.A. Stock Viscofan, S.A.
+12.87% 2.98B
GREIF, INC. Stock Greif, Inc.
-5.60% 2.96B
PACTIV EVERGREEN INC. Stock Pactiv Evergreen Inc.
+13.27% 2.78B
Other Non-Paper Containers & Packaging
  1. Stock Market
  2. Equities
  3. 7864 Stock
  4. Financials Fuji Seal International, Inc.