FUJIMI INCORPORATED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,445 JPY | +0.73% |
|
+6.16% | +9.89% |
| Feb. 02 | Fujimi Incorporated Provides Consolidated Earnings Guidance for the Full Year Ending March 31, 2024 | CI |
| 2023 | Fujimi Incorporated Revises Earnings Guidance for Fiscal Year 2024 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 59,624 | 66,448 | 106,671 | 166,134 | 180,515 | 255,562 | - | - |
| Enterprise Value (EV) 1 | 37,772 | 41,180 | 75,347 | 129,572 | 144,277 | 221,014 | 226,691 | 236,013 |
| P/E ratio | 14 x | 15.5 x | 19 x | 18.1 x | 17.1 x | 40.2 x | 28.5 x | 22.1 x |
| Yield | 3.6% | 3.24% | 2.67% | 2.75% | 3.01% | 2.13% | 2.16% | 2.54% |
| Capitalization / Revenue | 1.59 x | 1.73 x | 2.54 x | 3.21 x | 3.09 x | 5.06 x | 4.41 x | 3.81 x |
| EV / Revenue | 1.01 x | 1.07 x | 1.8 x | 2.5 x | 2.47 x | 4.37 x | 3.91 x | 3.52 x |
| EV / EBITDA | 5.62 x | 5.41 x | 8.08 x | 9.44 x | 9.64 x | 21.9 x | 16 x | 13.1 x |
| EV / FCF | 14.7 x | 9.8 x | 10.5 x | 15.8 x | 27.3 x | 49.9 x | -1,096 x | -2,399 x |
| FCF Yield | 6.8% | 10.2% | 9.51% | 6.33% | 3.66% | 2% | -0.09% | -0.04% |
| Price to Book | 1.19 x | 1.28 x | 1.9 x | 2.64 x | 2.62 x | 3.61 x | 3.47 x | 3.27 x |
| Nbr of stocks (in thousands) | 73,944 | 74,161 | 74,163 | 74,167 | 74,184 | 74,183 | - | - |
| Reference price 2 | 806.3 | 896.0 | 1,438 | 2,240 | 2,433 | 3,445 | 3,445 | 3,445 |
| Announcement Date | 5/10/19 | 5/13/20 | 5/12/21 | 5/31/22 | 5/10/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 37,394 | 38,408 | 41,956 | 51,731 | 58,394 | 50,553 | 57,928 | 67,026 |
| EBITDA 1 | 6,723 | 7,605 | 9,326 | 13,720 | 14,973 | 10,088 | 14,156 | 18,044 |
| EBIT 1 | 5,310 | 6,007 | 7,639 | 12,059 | 13,243 | 8,016 | 11,596 | 15,050 |
| Operating Margin | 14.2% | 15.64% | 18.21% | 23.31% | 22.68% | 15.86% | 20.02% | 22.45% |
| Earnings before Tax (EBT) 1 | 5,637 | 5,764 | 7,242 | 12,382 | 13,507 | 8,418 | 11,979 | 15,495 |
| Net income 1 | 4,265 | 4,270 | 5,607 | 9,156 | 10,594 | 6,356 | 8,962 | 11,539 |
| Net margin | 11.41% | 11.12% | 13.36% | 17.7% | 18.14% | 12.57% | 15.47% | 17.22% |
| EPS 2 | 57.69 | 57.66 | 75.62 | 123.5 | 142.7 | 85.76 | 120.9 | 155.6 |
| Free Cash Flow 1 | 2,568 | 4,202 | 7,169 | 8,204 | 5,283 | 4,431 | -206.8 | -98.4 |
| FCF margin | 6.87% | 10.94% | 17.09% | 15.86% | 9.05% | 8.77% | -0.36% | -0.15% |
| FCF Conversion (EBITDA) | 38.2% | 55.25% | 76.87% | 59.8% | 35.28% | 43.92% | - | - |
| FCF Conversion (Net income) | 60.21% | 98.41% | 127.86% | 89.6% | 49.87% | 69.71% | - | - |
| Dividend per Share 2 | 29.00 | 29.00 | 38.33 | 61.67 | 73.33 | 73.27 | 74.51 | 87.43 |
| Announcement Date | 5/10/19 | 5/13/20 | 5/12/21 | 5/31/22 | 5/10/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 18,884 | 19,524 | 20,427 | 21,529 | 12,904 | 25,291 | 13,363 | 13,077 | 26,440 | 15,136 | 15,961 | 31,097 | 14,119 | 13,178 | 27,297 | 13,225 | 12,127 | 25,352 | 12,426 | 12,738 | 25,301 | 13,595 | 14,355 | 27,250 | 14,945 | 15,560 | 29,850 | 31,750 | 33,550 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,088 | - | - | - | - | - | - | - | - |
| EBIT 1 | 2,863 | 3,144 | 3,718 | 3,921 | 3,159 | 6,158 | 3,315 | 2,586 | 5,901 | 4,152 | 3,667 | 7,819 | 3,427 | 1,997 | 5,424 | 2,351 | 1,598 | 3,949 | 2,160 | 1,849 | 4,001 | 2,500 | 2,500 | 4,800 | 2,950 | 3,155 | 5,200 | 6,400 | 6,800 |
| Operating Margin | 15.16% | 16.1% | 18.2% | 18.21% | 24.48% | 24.35% | 24.81% | 19.78% | 22.32% | 27.43% | 22.97% | 25.14% | 24.27% | 15.15% | 19.87% | 17.78% | 13.18% | 15.58% | 17.38% | 14.51% | 15.81% | 18.39% | 17.42% | 17.61% | 19.74% | 20.28% | 17.42% | 20.16% | 20.27% |
| Earnings before Tax (EBT) 1 | 2,974 | 2,790 | 3,694 | 3,548 | 3,225 | 6,357 | 3,392 | 2,633 | 6,025 | 4,380 | 3,846 | 8,226 | 3,255 | 2,026 | 5,281 | 2,605 | 1,825 | 4,430 | 2,025 | 2,045 | 4,070 | - | - | - | - | - | - | - | - |
| Net income 1 | 2,212 | 2,058 | 2,855 | 2,752 | 2,503 | 4,803 | 2,467 | 1,886 | 4,353 | 3,123 | 3,032 | 6,155 | 2,368 | 2,071 | 4,439 | 1,825 | 1,552 | 3,377 | 1,420 | 1,603 | 3,018 | - | - | 3,700 | - | - | 3,900 | 4,900 | 5,200 |
| Net margin | 11.71% | 10.54% | 13.98% | 12.78% | 19.4% | 18.99% | 18.46% | 14.42% | 16.46% | 20.63% | 19% | 19.79% | 16.77% | 15.72% | 16.26% | 13.8% | 12.8% | 13.32% | 11.43% | 12.58% | 11.93% | - | - | 13.58% | - | - | 13.07% | 15.43% | 15.5% |
| EPS 2 | 29.91 | - | 38.50 | - | 33.75 | 64.77 | 33.26 | 25.43 | - | 42.12 | 40.78 | 82.90 | 31.85 | 27.93 | - | 24.61 | 20.92 | 45.53 | 19.14 | 16.76 | - | - | - | - | - | - | - | - | - |
| Dividend per Share | 13.33 | - | 16.67 | - | - | 28.33 | - | - | - | - | - | 36.67 | - | - | - | - | - | 36.67 | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/5/19 | 5/13/20 | 11/4/20 | 5/12/21 | 11/4/21 | 11/4/21 | 2/2/22 | 5/31/22 | 5/31/22 | 8/12/22 | 11/4/22 | 11/4/22 | 2/2/23 | 5/10/23 | 5/10/23 | 8/4/23 | 11/2/23 | 11/2/23 | 2/2/24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 21,852 | 25,268 | 31,324 | 36,562 | 36,238 | 34,548 | 28,871 | 19,548 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 2,568 | 4,202 | 7,169 | 8,204 | 5,283 | 4,431 | -207 | -98.4 |
| ROE (net income / shareholders' equity) | 8.7% | 8.3% | 10.4% | 15.4% | 16.1% | 9.22% | 11.9% | 13.8% |
| ROA (Net income/ Total Assets) | 9.95% | 10.5% | 12.3% | 17.7% | 17.5% | 8.5% | 11.1% | 13.2% |
| Assets 1 | 42,859 | 40,558 | 45,556 | 51,849 | 60,698 | 74,781 | 81,100 | 87,750 |
| Book Value Per Share 2 | 679.0 | 702.0 | 756.0 | 849.0 | 930.0 | 955.0 | 994.0 | 1,054 |
| Cash Flow per Share 2 | 76.80 | 79.30 | 98.40 | 146.0 | 166.0 | 149.0 | 151.0 | 160.0 |
| Capex 1 | 1,829 | 2,030 | 1,574 | 1,814 | 2,094 | 5,100 | 9,333 | 11,500 |
| Capex / Sales | 4.89% | 5.29% | 3.75% | 3.51% | 3.59% | 10.09% | 16.11% | 17.16% |
| Announcement Date | 5/10/19 | 5/13/20 | 5/12/21 | 5/31/22 | 5/10/23 | - | - | - |
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
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
3,445
JPY
Average target price
3,751
JPY
Spread / Average Target
+8.89%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +9.89% | 1.62B | |
| +14.02% | 63.38B | |
| -3.80% | 46.51B | |
| +13.26% | 39.91B | |
| +19.57% | 25.57B | |
| +8.22% | 18.95B | |
| -1.13% | 17.58B | |
| -21.03% | 16.1B | |
| +1.06% | 14.98B | |
| -16.73% | 14.78B |
- Stock Market
- Equities
- 5384 Stock
- Financials Fujimi Incorporated
