Financials Fujicco Co., Ltd.

Equities

2908

JP3818700001

Food Processing

Delayed Japan Exchange 02:00:00 2024-04-30 am EDT 5-day change 1st Jan Change
1,899 JPY +0.48% Intraday chart for Fujicco Co., Ltd. +0.37% -2.11%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 64,377 58,289 58,415 56,548 52,768 53,800 - -
Enterprise Value (EV) 1 49,153 58,289 44,541 43,770 39,493 53,800 53,800 53,800
P/E ratio 15.4 x 18.8 x 17.2 x 27.2 x 37.8 x 36.5 x 34.5 x 32.7 x
Yield 1.77% 2.05% 2.1% 2.33% 2.48% 2.43% 2.43% 2.43%
Capitalization / Revenue 1 x 0.88 x 0.91 x 1.03 x 0.98 x 0.96 x 0.94 x 0.92 x
EV / Revenue 1 x 0.88 x 0.91 x 1.03 x 0.98 x 0.96 x 0.94 x 0.92 x
EV / EBITDA 8.07 x - 7.8 x 8.26 x 10.8 x 10.4 x 9.93 x 9.46 x
EV / FCF 18.6 x - 117 x 31.9 x 16.7 x 78.1 x 58.2 x 46.9 x
FCF Yield 5.38% - 0.86% 3.13% 5.99% 1.28% 1.72% 2.13%
Price to Book 0.96 x 0.85 x 0.82 x 0.81 x 0.77 x 0.78 x 0.78 x 0.78 x
Nbr of stocks (in thousands) 29,929 29,938 29,956 29,315 28,462 28,466 - -
Reference price 2 2,151 1,947 1,950 1,929 1,854 1,890 1,890 1,890
Announcement Date 5/13/19 5/14/20 5/14/21 5/13/22 5/12/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 64,145 66,171 64,204 55,074 53,915 56,052 57,132 58,244
EBITDA 1 7,976 - 7,493 6,850 4,894 5,155 5,419 5,688
EBIT 1 5,214 4,489 4,317 3,152 1,249 1,805 1,925 2,050
Operating Margin 8.13% 6.78% 6.72% 5.72% 2.32% 3.22% 3.37% 3.52%
Earnings before Tax (EBT) 1 6,273 4,821 4,720 3,126 2,088 2,115 2,235 2,360
Net income 1 4,189 3,100 3,405 2,115 1,406 1,475 1,559 1,646
Net margin 6.53% 4.68% 5.3% 3.84% 2.61% 2.63% 2.73% 2.83%
EPS 2 140.0 103.6 113.7 71.03 49.09 51.80 54.80 57.80
Free Cash Flow 1 3,466 - 501 1,771 3,163 689 924 1,146
FCF margin 5.4% - 0.78% 3.22% 5.87% 1.23% 1.62% 1.97%
FCF Conversion (EBITDA) 43.46% - 6.69% 25.85% 64.63% 13.37% 17.05% 20.15%
FCF Conversion (Net income) 82.74% - 14.71% 83.74% 224.96% 46.71% 59.27% 69.62%
Dividend per Share 2 38.00 40.00 41.00 45.00 46.00 46.00 46.00 46.00
Announcement Date 5/13/19 5/14/20 5/14/21 5/13/22 5/12/23 - - -
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 31,807 31,495 27,255 15,297 12,896 26,302 15,050 13,634 27,466 15,314
EBITDA - - - - - - - - - -
EBIT 1 1,972 2,177 1,318 1,327 296 534 737 170 660 1,001
Operating Margin 6.2% 6.91% 4.84% 8.67% 2.3% 2.03% 4.9% 1.25% 2.4% 6.54%
Earnings before Tax (EBT) 1 2,020 2,370 1,802 1,350 376 797 839 315 849 1,158
Net income 1 1,361 1,607 1,248 954 256 542 600 202 579 815
Net margin 4.28% 5.1% 4.58% 6.24% 1.99% 2.06% 3.99% 1.48% 2.11% 5.32%
EPS 2 45.48 53.68 41.67 31.95 8.850 18.82 20.98 7.110 20.36 28.61
Dividend per Share 19.00 20.00 22.00 - - 23.00 - - 23.00 -
Announcement Date 10/28/19 10/30/20 10/28/21 1/31/22 7/28/22 10/31/22 1/27/23 7/28/23 10/31/23 1/31/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 15,224 - 13,874 12,778 13,275 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 3,466 - 501 1,771 3,163 689 924 1,146
ROE (net income / shareholders' equity) 6.4% 4.6% 4.9% 3% 2% 2.2% 2.3% 2.4%
ROA (Net income/ Total Assets) 6.99% 6.01% 5.67% 4.24% 1.96% - - -
Assets 1 59,947 51,598 60,091 49,872 71,743 - - -
Book Value Per Share 2 2,235 2,283 2,367 2,389 2,407 2,413 2,422 2,433
Cash Flow per Share 2 232.0 202.0 220.0 195.0 176.0 170.0 178.0 186.0
Capex 1 4,663 - 6,163 4,922 1,808 3,300 3,600 3,600
Capex / Sales 7.27% - 9.6% 8.94% 3.35% 5.89% 6.3% 6.18%
Announcement Date 5/13/19 5/14/20 5/14/21 5/13/22 5/12/23 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1,890 JPY
Average target price
1,970 JPY
Spread / Average Target
+4.23%
Consensus
  1. Stock Market
  2. Equities
  3. 2908 Stock
  4. Financials Fujicco Co., Ltd.