Fujikura Ltd
TSE:5803

Watchlist Manager
Fujikura Ltd Logo
Fujikura Ltd
TSE:5803
Watchlist
Price: 6 244 JPY Market Closed
Market Cap: 1.7T JPY
Have any thoughts about
Fujikura Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

855.4B
+3%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+27%
5 Years
+24%
7 Years
+21%
10 Years
+38%
93.8B
+15%
Operating Income
Growth Rates:
1 Year
+43%
3 Years
+175%
5 Years
+389%
7 Years
+147%
10 Years
+320%
54.6B
-8%
Net Income
Growth Rates:
1 Year
+59%
3 Years
+393%
5 Years
+2 908%
7 Years
+130%
10 Years
+922%

Earnings Waterfall
Fujikura Ltd

Revenue
855.4B JPY
Cost of Revenue
-654.2B JPY
Gross Profit
201.2B JPY
Operating Expenses
-107.3B JPY
Operating Income
93.8B JPY
Other Expenses
-39.3B JPY
Net Income
54.6B JPY

Income Statement
Fujikura Ltd

Rotate your device to view
Income Statement
Currency: JPY
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
621 273
N/A
643 247
+4%
661 510
+3%
677 820
+2%
693 930
+2%
693 558
0%
678 528
-2%
655 727
-3%
638 488
-3%
636 013
0%
653 795
+3%
674 661
+3%
708 355
+5%
737 205
+4%
740 052
+0%
751 185
+2%
743 891
-1%
728 573
-2%
710 778
-2%
695 512
-2%
690 667
-1%
675 490
-2%
672 314
0%
639 845
-5%
629 327
-2%
632 161
+0%
643 736
+2%
676 516
+5%
671 317
-1%
661 595
-1%
670 350
+1%
688 568
+3%
741 324
+8%
787 306
+6%
806 453
+2%
815 754
+1%
799 320
-2%
792 656
-1%
799 760
+1%
827 883
+4%
855 365
+3%
Gross Profit
Cost of Revenue
(515 923)
(532 396)
(547 359)
(559 966)
(569 918)
(567 609)
(551 920)
(531 102)
(515 993)
(511 614)
(525 150)
(543 635)
(572 233)
(598 848)
(606 544)
(617 207)
(614 350)
(602 873)
(585 770)
(577 450)
(574 641)
(566 163)
(572 797)
(544 557)
(533 677)
(533 294)
(534 633)
(556 747)
(550 464)
(540 701)
(543 762)
(557 723)
(591 650)
(621 138)
(635 434)
(643 755)
(633 601)
(627 692)
(629 053)
(642 067)
(654 213)
Gross Profit
105 350
N/A
110 851
+5%
114 151
+3%
117 854
+3%
124 012
+5%
125 949
+2%
126 608
+1%
124 625
-2%
122 495
-2%
124 399
+2%
128 645
+3%
131 026
+2%
136 122
+4%
138 357
+2%
133 508
-4%
133 978
+0%
129 541
-3%
125 700
-3%
125 008
-1%
118 062
-6%
116 026
-2%
109 327
-6%
99 517
-9%
95 288
-4%
95 650
+0%
98 867
+3%
109 103
+10%
119 769
+10%
120 853
+1%
120 894
+0%
126 588
+5%
130 845
+3%
149 674
+14%
166 168
+11%
171 019
+3%
171 999
+1%
165 719
-4%
164 964
0%
170 707
+3%
185 816
+9%
201 152
+8%
Operating Income
Operating Expenses
(83 010)
(86 707)
(89 076)
(90 602)
(92 518)
(93 552)
(93 976)
(94 188)
(93 081)
(92 843)
(94 415)
(99 925)
(98 202)
(100 248)
(99 165)
(99 073)
(98 440)
(97 008)
(97 329)
(97 655)
(96 850)
(97 170)
(96 171)
(91 607)
(89 171)
(86 834)
(84 681)
(86 295)
(86 740)
(85 841)
(88 300)
(90 953)
(94 731)
(99 319)
(100 856)
(100 549)
(100 030)
(99 867)
(101 224)
(104 453)
(107 306)
Selling, General & Administrative
(83 008)
(86 707)
(86 586)
(90 600)
(92 516)
(93 549)
(91 541)
(94 188)
(93 080)
(92 842)
(91 789)
(95 477)
(98 199)
(100 246)
(96 389)
(99 071)
(98 440)
(97 008)
(94 721)
(97 655)
(96 849)
(97 168)
(93 047)
(91 606)
(89 171)
(86 834)
(82 092)
(86 295)
(86 740)
(85 841)
(85 744)
(90 952)
(94 731)
(99 319)
(98 298)
(100 550)
(100 030)
(99 866)
(101 223)
(104 452)
(107 306)
Depreciation & Amortization
0
0
(2 489)
0
0
0
(2 433)
0
0
0
(2 624)
0
0
0
(2 775)
0
0
0
(2 607)
0
0
0
(3 123)
0
0
0
(2 589)
0
0
0
(2 556)
0
0
0
(2 558)
0
0
0
0
0
0
Other Operating Expenses
0
0
(1)
(2)
0
(3)
(2)
0
(1)
0
(2)
(4 448)
(3)
(2)
(1)
(2)
0
(1)
(1)
0
(2)
0
(1)
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
(1)
(1)
0
0
Operating Income
22 340
N/A
24 144
+8%
25 075
+4%
27 252
+9%
31 494
+16%
32 397
+3%
32 632
+1%
30 437
-7%
29 414
-3%
31 556
+7%
34 230
+8%
31 101
-9%
37 920
+22%
38 109
+0%
34 343
-10%
34 905
+2%
31 101
-11%
28 692
-8%
27 679
-4%
20 407
-26%
19 176
-6%
12 157
-37%
3 346
-72%
3 681
+10%
6 479
+76%
12 033
+86%
24 422
+103%
33 474
+37%
34 113
+2%
35 053
+3%
38 288
+9%
39 892
+4%
54 943
+38%
66 849
+22%
70 163
+5%
71 450
+2%
65 689
-8%
65 097
-1%
69 483
+7%
81 363
+17%
93 846
+15%
Pre-Tax Income
Interest Income Expense
(3 499)
(3 381)
(1 128)
(425)
(1 169)
(966)
(1 710)
(2 212)
(1 903)
(2 238)
1 029
2 033
3 410
3 497
2 842
524
(290)
213
87
3 013
3 985
4 866
3 828
1 953
1 227
1 076
787
1 415
586
(248)
600
1 904
4 506
611
160
2 389
935
2 115
4 149
3 455
(267)
Non-Reccuring Items
(6 125)
(2 671)
(2 978)
(1 826)
(2 797)
(3 184)
(11 572)
(9 788)
(11 469)
(11 053)
(5 512)
0
(3 323)
(2 509)
(7 416)
(9 303)
(12 692)
(15 286)
(17 497)
(12 602)
(7 924)
(8 382)
(25 740)
(25 910)
(26 508)
(24 994)
(23 733)
(20 045)
(19 356)
(17 925)
2 212
(3 305)
(325)
(212)
(17 155)
(17 085)
(20 391)
(21 048)
(6 187)
(6 772)
(15 046)
Gain/Loss on Disposition of Assets
4 991
4 939
5 295
611
0
0
0
0
0
0
180
0
0
7
0
0
0
0
2 410
0
0
0
0
0
0
0
4 294
0
9 116
13 328
15 375
0
0
0
0
0
0
0
0
0
0
Total Other Income
(2 361)
(2 631)
(6 029)
(3 861)
(3 461)
(3 084)
(2 159)
(3 651)
(3 120)
(2 650)
(1 596)
(1 672)
(2 241)
(2 304)
(1 093)
(2 015)
(1 593)
(2 753)
(2 172)
(3 683)
(4 426)
(3 624)
(1 197)
(2 937)
(1 551)
(3 488)
(4 596)
(697)
(5 562)
(4 309)
(4 800)
16 359
11 826
8 128
(2 426)
(2 767)
(2 939)
(3 515)
(3 230)
(2 774)
(3 216)
Pre-Tax Income
15 346
N/A
20 400
+33%
20 235
-1%
21 751
+7%
24 067
+11%
25 163
+5%
17 191
-32%
14 786
-14%
12 922
-13%
15 615
+21%
28 331
+81%
31 462
+11%
35 766
+14%
36 800
+3%
28 676
-22%
24 111
-16%
16 526
-31%
10 866
-34%
10 507
-3%
7 135
-32%
10 811
+52%
5 017
-54%
(19 763)
N/A
(23 213)
-17%
(20 353)
+12%
(15 373)
+24%
1 174
N/A
14 147
+1 105%
18 897
+34%
25 899
+37%
51 675
+100%
54 850
+6%
70 950
+29%
75 376
+6%
50 742
-33%
53 987
+6%
43 294
-20%
42 649
-1%
64 215
+51%
75 272
+17%
75 317
+0%
Net Income
Tax Provision
(9 359)
(9 150)
(6 910)
(7 141)
(7 228)
(6 296)
(4 641)
(5 970)
(6 125)
(7 881)
(11 303)
(9 973)
(7 481)
(9 569)
(7 542)
(6 583)
(8 581)
(5 816)
(7 564)
(7 283)
(7 637)
(7 468)
(17 304)
(16 690)
(16 844)
(16 771)
(5 308)
(6 985)
(6 767)
(8 188)
(11 545)
(12 937)
(16 107)
(14 436)
(8 174)
(8 439)
(7 005)
(10 292)
(11 103)
(13 674)
(18 163)
Income from Continuing Operations
5 987
11 250
13 325
14 610
16 839
18 867
12 550
8 816
6 797
7 734
17 028
21 489
28 285
27 231
21 134
17 528
7 945
5 050
2 943
(148)
3 174
(2 451)
(37 067)
(39 903)
(37 197)
(32 144)
(4 134)
7 162
12 130
17 711
40 130
41 913
54 843
60 940
42 568
45 548
36 289
32 357
53 112
61 598
57 154
Income to Minority Interest
(645)
(1 297)
(1 123)
(1 346)
(1 570)
(1 057)
(1 232)
(1 559)
(2 207)
(3 319)
(4 127)
(4 387)
(4 552)
(3 592)
(2 774)
(2 290)
(1 785)
(1 770)
(1 489)
(1 460)
(1 360)
(1 367)
(1 441)
(1 252)
(1 379)
(1 144)
(1 236)
(1 220)
(1 058)
(1 001)
(1 030)
(1 123)
(1 141)
(1 521)
(1 678)
(1 805)
(2 006)
(2 167)
(2 100)
(2 585)
(2 591)
Net Income (Common)
5 340
N/A
9 951
+86%
12 201
+23%
13 263
+9%
15 268
+15%
17 810
+17%
11 317
-36%
7 256
-36%
4 588
-37%
4 412
-4%
12 900
+192%
17 101
+33%
23 734
+39%
23 640
0%
18 359
-22%
15 238
-17%
6 158
-60%
3 279
-47%
1 453
-56%
(1 610)
N/A
1 814
N/A
(3 818)
N/A
(38 510)
-909%
(41 156)
-7%
(38 578)
+6%
(33 291)
+14%
(5 369)
+84%
5 943
N/A
11 073
+86%
16 710
+51%
39 101
+134%
40 792
+4%
53 703
+32%
59 420
+11%
40 891
-31%
43 743
+7%
34 285
-22%
30 192
-12%
51 011
+69%
59 012
+16%
54 561
-8%
EPS (Diluted)
16.48
N/A
30.71
+86%
37.93
+24%
42.92
+13%
49.73
+16%
58.39
+17%
36.98
-37%
24.59
-34%
15.76
-36%
15.48
-2%
44.61
+188%
60
+34%
83.27
+39%
82.94
0%
64.36
-22%
53.46
-17%
21.59
-60%
11.5
-47%
5.09
-56%
-5.64
N/A
6.36
N/A
-13.54
N/A
-136.58
-909%
-149.46
-9%
-140.08
+6%
-120.88
+14%
-19.5
+84%
21.57
N/A
40.16
+86%
60.59
+51%
141.85
+134%
147.96
+4%
194.73
+32%
215.44
+11%
148.28
-31%
158.61
+7%
124.31
-22%
109.47
-12%
184.96
+69%
213.96
+16%
197.79
-8%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.