TSE: 6504 - Fuji Electric Co., Ltd.

Yield per half year: -23.79%
Dividend yield: +3.09%
Sector: Industrials

Reporting Fuji Electric Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥							866.58
Выручка, млрд ¥	914.92	900.6	875.93	910.23	1 009.45	1 103.21	1 103.21	959.88	4.14
Чистая прибыль, млрд ¥	40.27	28.79	41.93	58.66	61.35	75.35	75.35	53.22	21.22
EV, млрд ¥	573.23	474.07	806.27	979.45	822.96	1 557.41	1 557.41	928.03	26.86
EBIT, млрд ¥	58.86	42.52	48.6	90.23	97.74	116.13	116.13	79.04	22.26
EBITDA, млрд ¥	89.77	78.24	88.48	131.03	144.52	168.01	168.01	122.06	16.51
Баланс стоимость, млрд ¥	352.92	365.62	417	472.9	517.09	602.52	602.52	475.03	10.51
FCF, млрд ¥	39.02	23.39	6.35	43.76	55.08	17.9	17.9	29.30	-5.21
Операционный денежный поток, млрд ¥	54.95	46.09	26.93	76.81	116.16	84.86	84.86	70.17	12.98
Операционная прибыль, млрд ¥	59.97	42.52	48.6	74.84	88.88	106.07	106.07	72.18	20.06
Операционные расходы, млрд ¥	175.07	178.02	172.67	177.6	188.04	197.22	197.22	182.71	2.07
CAPEX, млрд ¥	15.93	22.7	20.58	33.05	61.08	66.96	66.96	40.87	24.15

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Выручка, млрд ¥			243.2	243.64	49 961.62	234.15	257.54	267.97	343.55	236.39	260.99	293.69	280.52	1.85
Чистая прибыль, млрд ¥			10.33	8.7	5 077.83	12.3	12.04	12.91	38.1	11.48	24.06	19.88	21.29	9.02
EV, млрд ¥			794.81	763.27	128 800.09	935.03	998.09	924.21	1 557.49	1 321.86	1 212.43	1 251.81	1253.56	6.26
EBIT, млрд ¥			16.85	15.72	7 282.17	3.68	20.3	23.63	52.03	17.25	37.63	28.1	31.73	3.53
EBITDA, млрд ¥			17.05	12.87	7 464.98	15.58	32.92	36.77	65.59	31.22	51.1	43.24	45.58	3.29
Баланс стоимость, млрд ¥			489.15	483.26	81 070.14	529.35	541.1	548.6	602.52	615.07	621.1	637.99	605.06	3.07
FCF, млрд ¥					3 981.93	23.8	25.25	26.27		40.18	5.79	-5.78	18.34	-174.46
Операционный денежный поток, млрд ¥	29.94	29.94	29.94		3 981.93	23.8	25.25	26.27		66.24	21.3	8.64	29.54	-19.30
Операционная прибыль, млрд ¥			16.85	15.72	7 282.17	14.66	20.33	22.66	48.01	17.25	23.08	28.1	27.82	4.40
Операционные расходы, млрд ¥			46.24	48.21	7 768.04	46.41	47.4	49.99	53.42	47.6	48.6	51.78	50.28	0.71
CAPEX, млрд ¥	10.55	10.55	10.55		9 576.2					26.07	15.51	14.42	1928.55	6.45

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥	29.3	64.07	76.55	92.97	84.7	65.54	65.54	76.77	0.45
Short Term Investments ¥	17.24	15.87	21.79	38.46	34.09	0.643	0.643	22.17	-47.33
Total Receivables ¥	306.75	294.5	319.64	288.13	304.9	419.79	419.79	325.39	7.35
Total Current Assets ¥	573.1	595.69	629.21	681.98	713.55	763.07	763.07	676.70	5.08
Чистые активы, млрд ¥	573.1	595.69	629.21	233.68	283.91		283.91	463.12	-13.11
Активы, млрд ¥	952.65	996.83	1 051.95	1 117.11	1 181.55	1 271.17	1 271.17	1123.72	4.98
Short Term Debt ¥	68.29	103.51	40.12	64.57	85.14	96.54	96.54	77.98	-1.38
Long Term Debt ¥	60.55	73.6	131.69	142.25	95.5	35.1	35.1	95.63	-13.76
Задолженность, млрд ¥	560.6	590.83	590.7	593.38	609.49	609.7	609.7	598.82	0.63
Чистый долг, млрд ¥	124.68	152.24	138.49	113.86	95.93	94.81	94.81	119.07	-9.04
Долг, млрд ¥	153.98	216.31	215.03	206.82	180.63	160.35	160.35	195.83	-5.81
Расходы на обслуживание долга ¥	1.38	1.41	1.44	1.74	1.99	2.1	2.1	1.74	8.29
Чист. проц. доходы, млрд ¥	0.345	0.288	0.327	0.638	0.72	0.603	0.72	0.5152	15.93
Амортизация, млрд ¥	30.91	35.72	39.88	40.8	46.77	51.88	51.88	43.01	7.75
Себестоимость, млрд ¥		680.07	654.66	657.79	732.53	799.93	799.93	705.00	3.30
Товарно материальные запасы ¥	176.97	188.11	183.19	170.29	198.69	226.13	226.13	193.28	3.75

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ¥			111.49	97.08	13 279.37	48.68	60.14	52.53	65.54	66.16	65.45	62.38	62.41	3.50
Short Term Investments ¥					3 257.91	51.75	0.561		0.643				827.72	-88.15
Total Receivables ¥			307.25	328.86	60 909.18	340.77	244.72	353.55	419.79	255.85	342.04	260.65	326.38	-5.91
Total Current Assets ¥			694.61	698.44	111 871.69	662.37	702.05	716.8	763.07	718.74	713.1	761.69	734.68	1.22
Чистые активы, млрд ¥	681.98	671.9	694.61	698.44	44 512.06	288.49							9373.10	-15.56
Активы, млрд ¥			1 125.68	1 149.18	185 245.13	1 132.6	1 172.93	1 194.46	1 271.17	1 252.38	1 232.52	1 295.29	1249.16	1.63
Short Term Debt ¥			82.72	79.63	13 347.72	63.69	59.08	82.73	96.54	28.36	12.56	31.68	50.37	-17.47
Long Term Debt ¥	101.28	69.32	49.41	49.41	14 971.82	21.6	35.6	35.6	35.1				3019.94	-70.21
Задолженность, млрд ¥			585.01	613.96	95 555.78	550.34	577.18	590.18	609.7	578.43	552.53	596.1	585.39	0.20
Чистый долг, млрд ¥			20.64	31.95	15 040.18	36.61	34.54	65.79	94.81	22.4	7.29	29.48	43.95	-14.83
Долг, млрд ¥			132.13	129.04	28 319.54	85.29	94.68	118.33	160.35	88.56	72.74	91.86	106.37	-4.94
Расходы на обслуживание долга ¥		0.443	0.472	0.478	94.07	0.46	0.512	0.52	0.609	0.757	0.837		0.6470	10.33
Чист. проц. доходы, млрд ¥	0.184	0.149	0.181	0.201	29.63	1 038.36	23.36	24.46	0.133				223.19	-66.08
Амортизация, млрд ¥			0.206	-2.85	182.81	11.9	12.63	13.13	13.56	13.96	13.47	15.15	13.85	2.90
Себестоимость, млрд ¥						173.07	189.81	195.32	242.12	170.69	189.3	213.81	202.25	1.83
Товарно материальные запасы ¥			200.88	210.24	31 150.85	221.66	234.8	238.71	226.13	248.34	245.07	255.03	242.66	1.33

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	281.88	201.57	293.52	410.68	429.51	527.56		527.56	372.57	21.22
Цена акции ао				5030	6069	8558	6809	6809	6616.50	7.86
Число акций ао, млн	142.85	142.84	142.84	142.84	142.83	142.83		142.83	142.84	-0.00
FCF/акцию	273.13	163.73	44.48	306.38	385.64	125.31		125.31	205.11	-5.21

	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS	72.3	60.92	35550.57	86.14	84.29	90.4	266.72	80.34	168.46	139.16			149.02	9.01
Цена акции ао											6780	6809	6794.50	0.21
FCF/акцию			177.81	166.66	176.81	183.9		281.3	40.53	-40.48			128.41	-174.46

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	11.78	8.01	10.71	13.18	12.39	13.46		13.46	10.38	11.55	10.94
ROA, %	4.3	2.95	4.09	5.41	5.34	6.14		6.14	5.53	4.79	15.79
ROIC, %		7.41	8.67	10.94	11.25			11.25	9.72	9.57	11.00
ROS, %		3.2	4.79	6.44	6.08	6.83	6.83	6.83	6.69	6.19	7.35
ROCE, %	11.17	7.41	6.99	12.36	13.3	14.59	17.56	17.56	13.92	12.96	20.23
Ebit margin, %		5.03	7.39	9.91	9.68	10.53	10.53	10.53		9.61	7.34
Рентаб EBITDA, %	9.81	8.69	10.1	14.4	14.32	15.23	15.23	15.23	13.92	13.86	8.56
Чистая рентаб, %	4.4	3.2	4.79	6.44	6.08	6.83		6.83	6.69	5.47	16.37
Operation Margin, %		4.72	5.55	8.22	8.81	9.61	9.61	9.61	8.77	8.36	11.61

	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %	2.24	1.83	6.66	2.32	2.36	2.46	6.99	2.03	4.1	3.27		10.38	3.77	5.86
ROA, %	0.9279	0.7651	2.78	1.09	1.04	1.09	3.09	0.9094	1.94	1.57		5.53	1.72	7.57
ROIC, %								3.15		4.19		9.72	3.67	15.33
ROS, %				5.25	4.67	4.82	11.09	4.85	9.22	6.77	6.83	6.69	7.75	-9.24
ROCE, %		2.22	6.54	0.6319	2.81	3.22	6.95	2.22	4.69	3.39	17.56	13.92	6.96	20.37
Ebit margin, %					7.88	8.82	15.15	7.3	14.42	9.57	10.53		11.39	-7.02
Рентаб EBITDA, %		5.28	14.94	6.65	12.78	13.72	19.09	13.21	19.58	14.72	15.23	13.92	16.37	-4.42
Чистая рентаб, %	4.25	3.57	10.16	5.25	4.67	4.82	11.09	4.85	9.22	6.77		6.69	7.35	7.03
Operation Margin, %				6.26	7.89	8.46	13.98	7.3	8.84	9.57	9.61	8.77	9.86	-7.22

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	11.14	11.18	15.93	14.76	11.85	19.41		19.41	83.17	14.63	11.66
P/BV	1.14	0.7927	1.45	1.65	1.27	2.21		2.21	68.05	1.47	22.76
P/S	0.4903	0.3573	0.7624	0.951	0.7202	1.33		1.33	67.56	0.8242	30.07
P/FCF					15.73	48.42	48.42	48.42	46.42	37.52	45.47
E/P					0.0708	0.087	0.087	0.087	0.39	0.0816	7.11
EV/EBIT		10.47	12.46	10.85	8.42	13.41	13.41	13.41		11.71	1.48
EV/EBITDA	6.39	6.06	9.11	7.48	5.69	9.27		9.27	74.76	7.52	8.87
EV/S		0.5264	0.9205	1.08	0.8153	1.41	1.41	1.41	67.58	1.13	8.90
EV/FCF		20.27	126.91	22.38	14.94	87.02	87.02	87.02	18.84	67.65	-7.27
Debt/EBITDA	1.72	2.76	2.43	1.58	1.25	0.9544	0.9544	0.9544	2.59	1.43	-17.05
Netdebt/Ebitda		1.95	1.57	0.8689	0.6638	0.5643	0.5643	0.5643	0.07	0.8463	-18.51
Debt/Ratio		0.1777	0.2044	0.1851	0.1529	0.1261	0.1261	0.1261	0.16	0.1589	-9.21
Debt/Equity		0.4844	0.5157	0.4373	0.3493	0.2661	0.9217	0.9217	1.02	0.4980	12.32
Debt/Net Income		6.15	5.13	3.53	2.94	2.13	2.13	2.13	5.09	3.17	-16.12
PEG							0.0682	0.0682		0.0682	0.00
Бета					-0.0279	1.05	2.51	2.51	-44.45	1.18	-548.08
Индекс Альтмана					3.85	3.77	3.77	3.77	7.66	3.80	-0.70

	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	11.92	11.75	11.83	14.1	14.73	12.33	19.41	17.44	13.92	13.07			83.17	15.23	1.17
P/BV	1.43	1.37	1.27	1.54	1.62	1.42	2.21	1.93	1.77	1.75			68.05	1.82	4.27
P/S	0.8067	0.7455	0.7188	0.8642	0.9142	0.7961	1.33	1.18	1.09	1.08			67.56	1.10	6.29
P/FCF												48.42	46.42	48.42	0.00
E/P												0.087	0.39	0.0870	0.00
EV/EBIT					49.18	39.11	29.93	76.61	32.22	44.56		13.41		39.35	-14.83
EV/EBITDA	8.51	8.61	9.1	60.01	6.59	5.73	9.31	7.94	6.57	6.55			74.76	7.22	2.71
EV/S				3.99	3.88	3.45	4.53	5.59	4.65	4.26		1.41	67.58	4.09	-20.82
EV/FCF				39.28	39.52	35.19		32.9	209.44	-216.54		87.02	18.84	29.60	19.85
Debt/EBITDA		10.03	3.79	5.47	2.88	3.22	2.44	2.84	1.42	2.12		0.9544	2.59	1.95	-17.12
Netdebt/Ebitda				2.35	1.05	1.79	1.45	0.7175	0.1427	0.6818		0.5643	0.07	0.7113	-17.20
Debt/Ratio				0.0753	0.0807	0.0991	0.1261	0.0707	0.059	0.0709		0.1261	0.16	0.0906	0.00
Debt/Equity				0.1611	0.175	0.2157	0.2661	0.144	0.1171	0.144		0.9217	1.02	0.3186	28.21
Debt/Net Income				6.93	7.86	9.16	4.21	7.72	3.02	4.62		2.13	5.09	4.34	-12.74
PEG												0.0682		0.0682	0.00
Бета											3.76	2.51	-44.45	3.13	-18.30
Индекс Альтмана											3.77	3.77	7.66	3.77	0.00

	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		11.43	11.43	11.43	12.86	15.71	17.14			17.14		13.71	8.44
Дивиденд	60	48	80	80	45	110	120	150	85	160		102.00	13.56
Див доход, ао, %	1.52	1.35	2.37	2.23	0.7614	2.93	2.59	2.45	3.73	3.09	4.35	2.49	37.41
Дивиденды / прибыль, %			28.38	39.69	27.26	21.91	25.61	22.74		22.74	37.32	27.44	-10.54
Dividend Coverage Ratio									4.4	4.4		4.40	0.00

	2022Q1	2022Q2	2022Q3	2023Q1	2024Q2	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	3.93	3.93	3.93	2463.19	10.71	10.71			498.49	22.20
Дивиденды / прибыль, %	11.81	39.55	38.03	48.51	93.35	53.89		37.32	54.67	6.38
Dividend Coverage Ratio							4.4		4.40	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

	2023	2024	CAGR 5
Персонал, чел	27123	27123	0.00

	CAGR 5

	CAGR 5