First Time Loading...

Fuji Oil Holdings Inc
TSE:2607

Watchlist Manager
Fuji Oil Holdings Inc Logo
Fuji Oil Holdings Inc
TSE:2607
Watchlist
Price: 2 309 JPY 0.5% Market Closed
Updated: Apr 19, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

562.3B
+0.4%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+42%
5 Years
+85%
7 Years
+93%
10 Years
+129%
8.7B
-41%
Operating Income
Growth Rates:
1 Year
-27%
3 Years
-58%
5 Years
-57%
7 Years
-56%
10 Years
-43%
6B
-60%
Net Income
Growth Rates:
1 Year
-16%
3 Years
-53%
5 Years
-48%
7 Years
-58%
10 Years
-28%

Earnings Waterfall
Fuji Oil Holdings Inc

Revenue
562.3B JPY
Cost of Revenue
-483.2B JPY
Gross Profit
79.1B JPY
Operating Expenses
-70.4B JPY
Operating Income
8.7B JPY
Other Expenses
-2.6B JPY
Net Income
6B JPY

Income Statement
Fuji Oil Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 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
Revenue
Revenue
245 298
N/A
253 004
+3%
257 975
+2%
262 491
+2%
266 302
+1%
271 903
+2%
274 292
+1%
277 886
+1%
284 748
+2%
287 537
+1%
293 105
+2%
294 800
+1%
291 496
-1%
292 547
+0%
298 154
+2%
300 831
+1%
304 584
+1%
307 645
+1%
306 713
0%
305 143
-1%
303 893
0%
300 844
-1%
319 340
+6%
345 286
+8%
365 686
+6%
414 727
+13%
402 464
-3%
395 731
-2%
396 372
+0%
364 779
-8%
380 791
+4%
396 693
+4%
411 571
+4%
433 831
+5%
463 080
+7%
497 726
+7%
530 582
+7%
557 410
+5%
560 535
+1%
560 050
0%
562 261
+0%
Gross Profit
Cost of Revenue
(198 219)
(205 229)
(210 054)
(214 655)
(219 757)
(224 434)
(226 288)
(227 778)
(230 334)
(230 275)
(232 873)
(233 216)
(230 195)
(231 334)
(235 843)
(238 763)
(242 251)
(244 145)
(242 613)
(240 451)
(238 366)
(235 593)
(253 650)
(276 050)
(294 041)
(334 411)
(323 106)
(319 995)
(323 010)
(298 915)
(314 582)
(328 639)
(344 167)
(367 519)
(396 683)
(429 688)
(460 168)
(485 166)
(485 890)
(482 140)
(483 158)
Gross Profit
47 079
N/A
47 775
+1%
47 921
+0%
47 836
0%
46 545
-3%
47 469
+2%
48 004
+1%
50 108
+4%
54 414
+9%
57 262
+5%
60 232
+5%
61 584
+2%
61 301
0%
61 213
0%
62 311
+2%
62 068
0%
62 333
+0%
63 500
+2%
64 100
+1%
64 692
+1%
65 527
+1%
65 251
0%
65 690
+1%
69 236
+5%
71 645
+3%
80 316
+12%
79 358
-1%
75 736
-5%
73 362
-3%
65 864
-10%
66 209
+1%
68 054
+3%
67 404
-1%
66 312
-2%
66 397
+0%
68 038
+2%
70 414
+3%
72 244
+3%
74 645
+3%
77 910
+4%
79 103
+2%
Operating Income
Operating Expenses
(31 873)
(32 534)
(32 721)
(32 605)
(32 641)
(33 258)
(34 754)
(35 882)
(38 448)
(40 422)
(41 118)
(42 056)
(41 455)
(41 519)
(44 817)
(42 183)
(42 466)
(43 019)
(43 204)
(44 126)
(45 506)
(46 726)
(49 485)
(51 633)
(52 336)
(56 718)
(55 437)
(53 850)
(52 882)
(47 953)
(48 445)
(49 568)
(51 092)
(51 304)
(53 133)
(55 878)
(58 553)
(61 304)
(62 495)
(63 235)
(70 433)
Selling, General & Administrative
(31 872)
(27 892)
(32 718)
(32 604)
(32 640)
(28 683)
(34 755)
(35 881)
(38 448)
(34 830)
(41 115)
(42 053)
(41 451)
(35 162)
(42 075)
(42 181)
(42 465)
(36 471)
(43 203)
(44 126)
(44 934)
(40 043)
(48 972)
(51 062)
(52 337)
(45 430)
(55 436)
(53 849)
(52 880)
(37 268)
(48 444)
(49 568)
(51 090)
(40 080)
(53 132)
(55 877)
(58 553)
(48 598)
(62 495)
(63 233)
(64 041)
Research & Development
0
(3 930)
0
0
0
(3 944)
0
0
0
0
0
0
0
(4 459)
0
0
0
(4 613)
0
0
0
(4 758)
0
0
0
(5 231)
0
0
0
(4 994)
0
0
0
(5 280)
0
0
0
(5 744)
0
0
0
Depreciation & Amortization
0
(711)
0
0
0
(631)
0
0
0
(1 483)
0
0
0
(1 897)
0
0
0
(1 934)
0
0
0
(1 924)
0
0
0
(6 056)
0
0
0
(5 690)
0
0
0
(5 943)
0
0
0
(6 961)
0
0
(6 391)
Other Operating Expenses
(1)
(1)
(3)
(1)
0
(1)
1
(1)
0
(4 109)
(3)
(3)
(4)
(1)
(2 742)
(2)
(1)
(1)
(1)
0
(572)
(1)
(513)
(571)
1
(1)
(1)
(1)
(2)
(1)
(1)
0
(2)
(1)
(1)
(1)
0
(1)
0
(2)
0
Operating Income
15 206
N/A
15 241
+0%
15 200
0%
15 231
+0%
13 904
-9%
14 211
+2%
13 250
-7%
14 226
+7%
15 966
+12%
16 840
+5%
19 114
+14%
19 528
+2%
19 846
+2%
19 694
-1%
17 494
-11%
19 885
+14%
19 867
0%
20 481
+3%
20 896
+2%
20 566
-2%
20 021
-3%
18 525
-7%
16 205
-13%
17 603
+9%
19 309
+10%
23 598
+22%
23 921
+1%
21 886
-9%
20 480
-6%
17 911
-13%
17 764
-1%
18 486
+4%
16 312
-12%
15 008
-8%
13 264
-12%
12 160
-8%
11 861
-2%
10 940
-8%
12 150
+11%
14 675
+21%
8 670
-41%
Pre-Tax Income
Interest Income Expense
(647)
(530)
(519)
(463)
(226)
(752)
(884)
(1 282)
(2 504)
(1 233)
(781)
(456)
1 895
1 008
820
899
449
620
637
682
145
2 205
(463)
(967)
244
857
728
1 235
195
175
228
999
868
893
1 969
861
316
(304)
(1 328)
(1 214)
(1 331)
Non-Reccuring Items
(651)
(883)
(653)
(802)
(212)
69
(37)
156
(132)
(450)
(490)
(523)
(462)
(2 791)
0
(2 973)
(2 755)
(1 512)
(1 973)
(3 515)
(3 487)
(3 174)
0
948
1 032
(1 670)
(1 655)
(1 349)
(1 552)
(954)
(219)
74
178
570
(36)
240
255
56
(85)
(87)
(3 675)
Gain/Loss on Disposition of Assets
(186)
(114)
(96)
(111)
(146)
(224)
(278)
(197)
43
0
(122)
(211)
(422)
219
(305)
(394)
(436)
(440)
(475)
(523)
(594)
(646)
282
562
610
604
(290)
57
0
142
852
138
73
162
(543)
(326)
(306)
(265)
11 993
12 298
12 362
Total Other Income
225
166
231
178
143
(22)
(197)
(191)
(419)
(665)
(901)
(1 029)
(331)
(27)
578
676
281
(316)
(335)
(138)
(608)
(372)
(290)
(235)
59
(110)
3
(262)
(28)
(254)
(217)
(447)
(401)
(344)
(38)
(117)
(381)
(524)
(804)
(401)
(354)
Pre-Tax Income
13 947
N/A
13 880
0%
14 163
+2%
14 033
-1%
13 463
-4%
13 282
-1%
11 854
-11%
12 712
+7%
12 954
+2%
14 492
+12%
16 820
+16%
17 309
+3%
20 526
+19%
18 103
-12%
18 587
+3%
18 093
-3%
17 406
-4%
18 833
+8%
18 750
0%
17 072
-9%
15 477
-9%
16 538
+7%
15 734
-5%
17 911
+14%
21 254
+19%
23 279
+10%
22 707
-2%
21 567
-5%
19 095
-11%
17 020
-11%
18 408
+8%
19 250
+5%
17 030
-12%
16 289
-4%
14 616
-10%
12 818
-12%
11 745
-8%
9 903
-16%
21 926
+121%
25 271
+15%
15 672
-38%
Net Income
Tax Provision
(5 134)
(5 278)
(4 723)
(4 590)
(4 131)
(3 577)
(3 782)
(4 082)
(4 202)
(4 826)
(5 098)
(5 072)
(5 731)
(5 402)
(5 800)
(5 763)
(5 125)
(4 558)
(4 311)
(4 327)
(3 383)
(4 536)
(4 051)
(4 029)
(5 944)
(6 364)
(6 179)
(6 471)
(5 798)
(5 794)
(6 445)
(6 379)
(5 130)
(4 636)
(4 632)
(3 986)
(4 563)
(3 750)
(6 550)
(7 507)
(6 689)
Income from Continuing Operations
8 813
8 602
9 440
9 443
9 332
9 705
8 072
8 630
8 752
9 666
11 722
12 237
14 795
12 701
12 787
12 330
12 281
14 275
14 439
12 745
12 094
12 002
11 683
13 882
15 310
16 915
16 528
15 096
13 297
11 226
11 963
12 871
11 900
11 653
9 984
8 832
7 182
6 153
15 376
17 764
8 983
Income to Minority Interest
(392)
(436)
(489)
(487)
(411)
(374)
(333)
(360)
(468)
(438)
(481)
(481)
(493)
(594)
(642)
(581)
(571)
(532)
(569)
(417)
(408)
(420)
(256)
(473)
(478)
(539)
(426)
(380)
(338)
(211)
(238)
(160)
(132)
(148)
(156)
(115)
18
(25)
(2 036)
(2 498)
(2 945)
Net Income (Common)
8 420
N/A
8 164
-3%
8 948
+10%
8 954
+0%
8 920
0%
9 330
+5%
7 739
-17%
8 268
+7%
8 282
+0%
9 227
+11%
11 240
+22%
11 756
+5%
14 302
+22%
12 105
-15%
12 144
+0%
11 749
-3%
11 707
0%
13 742
+17%
13 868
+1%
12 327
-11%
11 687
-5%
11 582
-1%
11 427
-1%
13 408
+17%
14 831
+11%
16 375
+10%
16 103
-2%
14 714
-9%
12 957
-12%
11 014
-15%
11 723
+6%
12 711
+8%
11 769
-7%
11 504
-2%
9 827
-15%
8 716
-11%
7 198
-17%
6 126
-15%
13 338
+118%
15 264
+14%
6 036
-60%
EPS (Diluted)
97.9
N/A
94.93
-3%
104.04
+10%
104.11
+0%
103.72
0%
108.54
+5%
89.98
-17%
96.13
+7%
96.3
+0%
107.34
+11%
130.69
+22%
136.69
+5%
166.3
+22%
140.82
-15%
141.2
+0%
136.61
-3%
136.12
0%
159.87
+17%
161.25
+1%
143.33
-11%
119.3
-17%
134.74
+13%
132.93
-1%
155.98
+17%
172.54
+11%
190.5
+10%
187.34
-2%
171.18
-9%
150.74
-12%
128.13
-15%
136.38
+6%
147.88
+8%
136.91
-7%
133.83
-2%
114.32
-15%
101.39
-11%
83.73
-17%
71.26
-15%
155.16
+118%
177.56
+14%
70.22
-60%

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
Join more than 129,100+ 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 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.