Fujimi Incorporated

TSE

5384

Stock

Yield per half year: -12.99%
Dividend yield: 5.19%
Sector: Technology

Reporting Fujimi Incorporated

Capitalization

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
Капитализация, млрд ¥									256.68
Выручка, млрд ¥	35.79	37.39	38.41	41.96	51.73	8 459.79	7 449.88	9 055.08	7 449.88	5011.69	192.96
Чистая прибыль, млрд ¥	3.01	4.27	4.27	5.61	9.16	1 534.8	941.54	1 366.02	941.54	771.43	200.12
EV, млрд ¥	-5.99	-1.98	-2.99	8.4	131.52	21 108.77	34 056.54	16 298.06	34 056.54	14320.66	354.54
EBIT, млрд ¥	4.16	5.64	6.01	7.64	12.06	1 918.72	1 263.16	1 775.44	1 263.16	995.40	197.33
EBITDA, млрд ¥	5.57	7.05	8	9.72	13.72	2 169.35	1 561.75	2 067.79	1 561.75	1164.47	192.12
OIBDA, млрд ¥			9.34	11.36	16.62	2 553.12	1 815.57	2 408.54	1 815.57	1361.04	191.93
Баланс стоимость, млрд ¥	47.85	50.23	52.08	56.09	62.97	9 997.93	10 514.4	11 027.69	10 514.4	6331.82	187.55
FCF, млрд ¥	1.83	2.64	3.96	7.46	7.69	813.47	538.06	59.83	538.06	285.30	51.65
Операционный денежный поток, млрд ¥	3.67	4.4	6.23	8.74	9.3	1 068.74	1 079.6	1 881.48	1 079.6	809.57	192.82
Операционная прибыль, млрд ¥	4.87	5.31	6.01	7.64	12.06	1 918.57	1 195.36	1 706.77	1 195.36	968.08	195.00
Операционные расходы, млрд ¥	9.83	10.3	10.81	11.37	12.33	2 020.13	2 041.86	2 109.81	2 041.86	1239.10	184.25
CAPEX, млрд ¥	1.84	1.75	2.27	1.29	1.62	255.27	541.54	1 821.65	541.54	524.27	326.56

	2022Q1	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Выручка, млрд ¥			14.12	2 070.52	13.23	12.13	12.43	1 976.81	2 135.16	2 319.15	2 324.65	2 276.12	2206.38	2.86
Чистая прибыль, млрд ¥			2.37	325.39	1.83	1.55	1.42	246.58	301.05	332.05	419.41	315.39	322.90	5.05
EV, млрд ¥			21.15	21 672.33	216.69	190.31	195.32	34 101.74	27 715.03	20 886.34	22 622.81	16 298.06	24324.80	-13.73
EBIT, млрд ¥			3.43	313.77	2.16	1.83	2.03	327.13	380.3	383.63	486.34	391.31	393.74	3.65
EBITDA, млрд ¥			3.3	320.52	2.61	2.34	2.57	406.81	454.94	453.17	560.99	473.3	469.84	3.07
OIBDA, млрд ¥							3.31	470.12	534.19	567.19	628.07	551.97	550.31	3.26
Баланс стоимость, млрд ¥			66.76	10 842.82	69.54	71.42	69.6	10 514.4	10 619	10 674.2	10 924.69	11 027.69	10752.00	0.96
FCF, млрд ¥			138.98	144.86	0.9	1.03	156.46						88.45	2.40
Операционный денежный поток, млрд ¥	9.3	2.81	138.98	144.86	0.9	1.03	156.46						88.45	2.40
Операционная прибыль, млрд ¥			3.43	313.77	2.35	1.6	2.16	309.89	380.3	446.07	486.49	394.06	403.36	4.92
Операционные расходы, млрд ¥			3.17	596.9	3.29	3.43	3.38	579.06	515.75	579.5	559.07	615.72	569.82	1.24
CAPEX, млрд ¥	1.62	0.896		276.84									93.12	454.93

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
Наличность, млрд ¥	24.93	21.85	23.77	29.42	31.66	5 118.7	4 729.57	4 035.77	4 729.57	2789.02	167.58
Short Term Investments ¥		3.5	1.5	1.9	4.9	131.26	330.31		330.31	93.97	194.15
Total Receivables ¥		7.98	8.23	9.1	11.57	1 626.94	1 767.18	1 851.2	1 767.18	1053.20	189.52
Total Current Assets ¥		41.22	41.28	47.97	58.05	8 927.59	8 961.2	8 131.51	8 961.2	5225.26	179.15
Чистые активы, млрд ¥	40.6	41.22	41.28	47.97	14.23	2 148.05			14.83	458.55	120.49
Активы, млрд ¥	55.44	57.85	59.5	65.77	75.68	11 604.58	12 190.31	13 170.24	12 190.31	7421.32	188.61
Short Term Debt ¥		0.001	0.015	0.054	0.072	14.49	13.76		13.76	5.68	291.30
Long Term Debt ¥		0.006	0.082	0.09	0.19	36.51			0.252	7.38	471.28
Задолженность, млрд ¥	7.6	7.62	7.42	9.69	12.72	1 606.37	1 675.62	2 029.69	1 675.62	1066.82	191.22
Чистый долг, млрд ¥	-24.93	-21.85	-23.77	-29.42	-31.4	-5 067.71	-4 687.41	-4 035.77	-4 687.41	-2770.3420	167.58
Долг, млрд ¥		0.007	0.097	0.144	0.262	51	42.16		42.16	18.73	237.00
Расходы на обслуживание долга ¥			0.64	0.788	0.006	1.01	0.7244	0.4346	0.7244	0.5926	-11.22
Чист. проц. доходы, млрд ¥	0.059	0.117	0.12	0.07	0.257	0.095	0.198		0.095	0.1480	10.53
Амортизация, млрд ¥		1.41	1.99	2.08	1.66	250.63	298.59	292.36	298.59	169.06	168.89
Себестоимость, млрд ¥			21.59	22.95	27.34	4 520.95	4 212.66	5 238.51	4 212.66	2804.48	196.27
Товарно материальные запасы ¥		7.25	7.29	7.33	9.32	1 970.29	2 028.1	2 036.79	2 028.1	1210.37	208.15

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд ¥					30.77	5 269.48	31.2	32.96	28.7	4 729.57	4 520.08	4 637.72	3 328.92	4 035.77	4250.41	-3.12
Short Term Investments ¥			3.3	3	2.7	424.22	2.7	3.2	3.2	330.31	463.6	289.75			218.01	146.25
Total Receivables ¥					12.27	1 766.97	11.3	10.82	11.27	1 767.18	1 868.73	1 854.83	2 129.8	1 851.2	1894.35	0.93
Total Current Assets ¥					58.83	9 682.18	60.07	61.48	57.92	8 961.2	8 978.01	8 732.74	7 909.85	8 131.51	8542.66	-1.92
Чистые активы, млрд ¥	54.55	58.05	59.25	62.98	58.83	2 329.61									513.74	109.26
Активы, млрд ¥					77.15	12 585.44	80.51	82.49	78.88	12 190.31	12 159.31	12 383.28	12 765.03	13 170.24	12533.63	1.56
Short Term Debt ¥						15.71				13.76					14.73	-6.41
Long Term Debt ¥						39.59									39.59	0.00
Задолженность, млрд ¥					10.39	1 742.61	10.97	11.07	9.29	1 675.62	1 539.87	1 708.79	1 737.19	2 029.69	1738.23	3.91
Чистый долг, млрд ¥					-30.77	-5 214.17	-30.83	-32.61	-28.34	-4 687.41	-4 462.28	-4 583.54	-3 267.35	-4 035.77	-4207.2700	-2.95
Долг, млрд ¥					0.35	55.31	0.366	0.344	0.359	42.16	57.8	54.18	61.57		43.21	179.80
Расходы на обслуживание долга ¥			0.001	0.002	0.002	0.3142	0.001	0.002	0.001	0.1449	0.1449			0.1449	0.0875	135.51
Чист. проц. доходы, млрд ¥	0.011	0.154	0.015	0.02	0.03	4.71	7.38	6.44	9.58	0.049					5.63	-59.87
Амортизация, млрд ¥					-0.131	6.76	0.45	0.513	0.54	79.68	74.65	69.54	74.65	82	76.10	0.58
Себестоимость, млрд ¥							7.58	7.1	6.89	1 087.86	1 239.11	1 293.58	1 279.1	1 266.35	1233.20	3.09
Товарно материальные запасы ¥					12.46	2 136.83	14.16	14.05	14.01	2 028.1	1 998.25	1 877.14	2 044.61	2 036.79	1996.98	0.09

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	122.16	173.04	172.98	226.81	123.45	20669.67	12692.03	18414.12	12692.03	10425.22	140.93
Цена акции ао					2083.33	3135	2409	1835	1835	2365.58	-3.12
Число акций ао, млн		24.65	74.06	74.16	74.17	10756.92	10746.78	10746.78	10746.78	6479.76	170.53
FCF/акцию	74.24	107.27	160.54	301.61	103.62	75.62	50.07	5.57	50.07	107.30	-54.99

	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS	95.78	4386.23	24.6	20.92	19.14	3320	4058.18	4476.3	5653.71	4251.51		4351.94	5.07
Цена акции ао										2087	1835	1961.00	-6.23
FCF/акцию	11.92	12.43	12.13	13.83	14.56							12.97	4.08

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	6.41	8.7	8.35	10.37	15.38	16.05	9.18	12.68	9.18	11.35	12.73	4.10
ROA, %	5.52	7.53	7.28	8.95	12.95	13.55	7.91	10.77	7.91	7.17	10.83	3.77
ROIC, %			12.84	16.65	22.87	23.25	16.51		16.51	13.58	18.42	5.16
ROS, %			11.12	13.36	17.7	18.14	12.64	12.64	12.64	8.67	14.90	-1.10
ROCE, %	8.54	11.05	11.31	13.29	18.79	18.8	11.64	12.01	12.01	15.53	14.91	-2.01
Ebit margin, %			15.64	18.21	23.31	22.68	16.96	16.96	16.96		19.62	-1.41
Рентаб EBITDA, %	15.56	18.85	20.83	23.16	26.52	25.64	20.96	20.96	20.96	17.26	23.45	-1.98
Чистая рентаб, %	8.41	11.41	11.12	13.36	17.7	18.14	12.64	15.09	12.64	8.67	15.39	2.47
Operation Margin, %			15.64	18.21	23.31	22.68	16.05	16.05	16.05	11.42	19.26	-2.49

	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %	3.64	3.11	2.62	2.25	2.04	2.42	2.92	3.18	3.97	2.93		11.35	3.08	3.90
ROA, %	2.97	2.63	2.27	1.9	1.76	2.09	2.47	2.71	3.34	2.43		7.17	2.61	3.06
ROS, %			13.8	12.8	11.43	12.47	14.1	14.32	18.04	13.86	12.64	8.67	14.59	-2.16
ROCE, %		2.9	3.11	2.59	2.84	3.12	3.58	3.59	4.45	3.54	12.01	15.53	5.43	27.39
Ebit margin, %				15.06	16.32	16.55	17.81	16.54	20.92	17.19	16.96		17.88	-0.97
Рентаб EBITDA, %		15.48	19.74	19.29	20.67	20.58	21.31	19.54	24.13	20.79	20.96	17.26	21.35	-0.33
Чистая рентаб, %	16.77	15.72	13.8	12.8	11.43	12.47	14.1	14.32	18.04	13.86		8.67	14.56	2.14
Operation Margin, %			17.78	13.18	17.38	15.68	17.81	19.23	20.93	17.31	16.05	11.42	18.27	-2.06

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	6.29	4.66	4.87	6.75	17.79	17.06	41.15	14.89	41.15	228.62	19.53	17.14
P/BV	0.3958	0.3957	0.399	0.6744	2.59	2.62	3.68	1.83	3.68	200.63	2.28	22.10
P/S	0.5292	0.5315	0.5409	0.9015	3.15	3.09	5.2	2.25	5.2	200.20	2.92	20.07
P/FCF						45.67	69.11	0.477	0.477	-0.61	38.42	-78.14
E/P						0.0413	0.0253	3.67	3.67	0.37	1.25	346.24
EV/EBIT			6.44	11.02	10.91	11	26.96	26.96	26.96		17.37	19.59
EV/EBITDA	-1.08	-0.2805	-0.374	0.8644	9.59	9.73	21.81	7.88	21.81	207.38	9.97	55.58
EV/S			1.01	2.01	2.54	2.5	4.57	4.57	4.57	199.94	3.24	17.85
EV/FCF			9.75	11.29	17.11	25.95	63.3	63.3	63.3	68.94	36.19	41.17
Debt/EBITDA		0.001	0.0121	0.0148	0.0191	0.0235	0.027	0.027	0.027	0.94	0.0223	12.78
Netdebt/Ebitda			-2.96	-3.01	-2.29	-2.34	-3	-3	-3	-0.94	-2.7280	-0.07
Debt/Ratio			0.0016	0.0022	0.0035	0.0044	0.0035	0.0035	0.0035	0.12	0.0034	9.73
Debt/Equity			0.0019	0.0026	0.0042	0.0051	0.004	0.1594	0.1594	0.84	0.0351	127.77
Debt/Net Income			0.0227	0.0257	0.0286	0.0332	0.0448	0.0448	0.0448	2.64	0.0354	11.76
PEG								0.0116	0.0116		0.0116	0.00
Бета						-0.6043	-0.8484	1.55	1.55	-31.69	0.0324	-236.89
Индекс Альтмана						4.77	4.48	0.7452	0.7452	4.49	3.33	-46.14

	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	4.99	16.17	26.66	28.54	32.57	41.16	32.9	23.47	19.93	14.86		228.62	26.46	-18.43
P/BV	0.7777	2.48	3.56	3.12	3.21	3.69	3.03	2.39	2.35	1.83		200.63	2.66	-13.09
P/S	0.8906	2.93	4.39	4.24	4.39	5.2	4.2	3.1	2.96	2.25		200.20	3.54	-15.43
P/FCF											0.477	-0.61	0.4770	0.00
E/P											3.67	0.37	3.67	0.00
EV/EBIT				104.22	96.31	104.25	72.88	54.44	46.52	41.65	26.96		48.49	-18.04
EV/EBITDA	1.46	10.01	83.02	16.43	18.69	21.85	17.62	12.38	12.06	8.39		207.38	14.46	-17.42
EV/S			16.39	15.69	15.72	17.25	12.98	9.01	9.73	7.16	4.57	199.94	8.69	-18.84
EV/FCF			240.77	185.49	180.85						63.3	68.94	167.60	-28.39
Debt/EBITDA	0.1062	0.1725	0.1402	0.1471	0.1398	0.1036	0.127	0.1196	0.1098		0.027	0.94	0.0974	-23.58
Netdebt/Ebitda			-11.81	-13.94	-11.04	-11.52	-9.81	-10.11	-5.82	-8.53	-3	-0.94	-7.4540	-21.10
Debt/Ratio			0.0045	0.0042	0.0046	0.0035	0.0048	0.0044	0.0048		0.0035	0.12	0.0042	0.00
Debt/Equity			0.0053	0.0048	0.0052	0.004	0.0054	0.0051	0.0056		0.1594	0.84	0.0359	108.97
Debt/Net Income			0.2005	0.2216	0.2528	0.171	0.192	0.1632	0.1468		0.0448	2.64	0.1436	-23.50
PEG											0.0116		0.0116	0.00
Бета										2.61	1.55	-31.69	2.08	-22.94
Индекс Альтмана										4.46	0.7452	4.49	2.60	-59.12

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	1.31	1.95	2.18	2.43	3.75	5.31	801.59	801.59		801.59		322.93	218.91
Дивиденд	53	78	87	97	61.13	70	0.5062	0.5062	0.2531	0.5062		26.48	-66.63
Див доход, ао, %	6.22	9.61	8.97	7.54	1.14	4.88	3.66	4.59	5.79	5.19	68.89	4.01	38.41
Дивиденды / прибыль, %		43.37	45.77	50.98	43.3	41	50.08	85.14	58.68	85.14	38.99	55.64	6.27
Dividend Coverage Ratio									1.17	1.17		1.17	0.00

	2022Q1	2022Q3	2023Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	3.75	2.53	833.68			279.99	505.79
Дивиденды / прибыль, %	199.05	83.34	256.2		38.99	179.53	8.78
Dividend Coverage Ratio				1.17		1.17	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	2025	LTM	CAGR 5
CAPEX/Выручка, %	5.91	3.07	3.12	3.02	7.27	20.12	7.27	45.65
Персонал, чел				1 031	1 031			0.00

	CAGR 5

	CAGR 5