Fuji Corp (Aichi)
TSE:6134

Watchlist Manager
Fuji Corp (Aichi) Logo
Fuji Corp (Aichi)
TSE:6134
Watchlist
Price: 3 730 JPY 2.44% Market Closed
Market Cap: 364.9B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-7%
5Y
+3%
10Y
+65%
Operating Income
+
3Y
-42%
5Y
-20%
10Y
+20%
Net Income
+
3Y
-31%
5Y
-2%
10Y
+58%

Earnings Waterfall
Fuji Corp (Aichi)

Revenue
144B JPY
Cost of Revenue
-93.6B JPY
Gross Profit
50.4B JPY
Operating Expenses
-34.6B JPY
Operating Income
15.8B JPY
Other Expenses
-1.2B JPY
Net Income
14.7B JPY

Income Statement
Fuji Corp (Aichi)

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
40
0
0
56
0
0
48
96
143
172
155
132
112
103
93
85
76
67
59
51
40
35
25
21
17
15
13
11
9
6
0
0
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
1
0
0
0
2
3
4
5
6
6
6
7
17
0
29
31
28
32
20
0
0
Revenue
54 533
N/A
55 270
+1%
63 139
+14%
72 672
+15%
79 845
+10%
79 774
0%
80 473
+1%
81 003
+1%
83 262
+3%
84 107
+1%
77 136
-8%
64 455
-16%
40 744
-37%
26 977
-34%
25 847
-4%
43 047
+67%
58 901
+37%
68 634
+17%
92 893
+35%
97 159
+5%
97 444
+0%
90 700
-7%
86 249
-5%
81 418
-6%
73 962
-9%
73 374
-1%
64 349
-12%
61 610
-4%
60 333
-2%
59 639
-1%
65 565
+10%
67 283
+3%
72 185
+7%
81 411
+13%
85 265
+5%
89 722
+5%
87 361
-3%
85 887
-2%
86 642
+1%
84 590
-2%
83 762
-1%
84 778
+1%
86 397
+2%
91 623
+6%
103 345
+13%
110 297
+7%
120 032
+9%
122 791
+2%
122 763
0%
128 450
+5%
129 104
+1%
128 721
0%
139 246
+8%
139 794
+0%
140 967
+1%
148 035
+5%
139 396
-6%
134 470
-4%
136 161
+1%
137 122
+1%
138 065
+1%
145 545
+5%
148 128
+2%
148 600
+0%
154 240
+4%
154 234
0%
153 326
-1%
147 147
-4%
137 213
-7%
133 533
-3%
127 059
-5%
125 056
-2%
127 460
+2%
124 956
-2%
127 387
+2%
137 857
+8%
143 971
+4%
Gross Profit
Cost of Revenue
(41 909)
(40 498)
(45 776)
(49 871)
(52 687)
(51 400)
(50 893)
(51 244)
(51 671)
(52 910)
(49 185)
(42 247)
(29 342)
(21 700)
(22 497)
(30 407)
(37 455)
(40 310)
(54 782)
(55 947)
(56 098)
(52 980)
(50 704)
(49 461)
(46 520)
(46 106)
(40 772)
(39 080)
(38 162)
(38 334)
(42 967)
(43 573)
(45 941)
(50 086)
(50 868)
(52 909)
(51 724)
(51 082)
(52 169)
(51 519)
(51 469)
(52 708)
(53 004)
(55 678)
(61 887)
(64 835)
(70 219)
(71 775)
(71 594)
(75 370)
(76 468)
(76 630)
(85 251)
(87 046)
(89 605)
(95 460)
(89 519)
(86 070)
(85 458)
(84 135)
(83 539)
(87 769)
(89 637)
(90 591)
(94 729)
(94 232)
(92 673)
(89 512)
(83 869)
(82 717)
(80 823)
(79 830)
(81 008)
(79 740)
(80 750)
(88 802)
(93 584)
Gross Profit
12 624
N/A
14 772
+17%
17 363
+18%
22 801
+31%
27 158
+19%
28 374
+4%
29 580
+4%
29 759
+1%
31 591
+6%
31 197
-1%
27 951
-10%
22 208
-21%
11 402
-49%
5 277
-54%
3 350
-37%
12 640
+277%
21 446
+70%
28 324
+32%
38 111
+35%
41 212
+8%
41 346
+0%
37 720
-9%
35 545
-6%
31 957
-10%
27 442
-14%
27 268
-1%
23 577
-14%
22 530
-4%
22 171
-2%
21 305
-4%
22 598
+6%
23 710
+5%
26 244
+11%
31 325
+19%
34 397
+10%
36 813
+7%
35 637
-3%
34 805
-2%
34 473
-1%
33 071
-4%
32 293
-2%
32 070
-1%
33 393
+4%
35 945
+8%
41 458
+15%
45 462
+10%
49 813
+10%
51 016
+2%
51 169
+0%
53 080
+4%
52 636
-1%
52 091
-1%
53 995
+4%
52 748
-2%
51 362
-3%
52 575
+2%
49 877
-5%
48 400
-3%
50 703
+5%
52 987
+5%
54 526
+3%
57 776
+6%
58 491
+1%
58 009
-1%
59 511
+3%
60 002
+1%
60 653
+1%
57 635
-5%
53 344
-7%
50 816
-5%
46 236
-9%
45 226
-2%
46 452
+3%
45 216
-3%
46 637
+3%
49 055
+5%
50 387
+3%
Operating Income
Operating Expenses
(10 640)
(10 573)
(11 143)
(12 431)
(13 270)
(13 936)
(13 797)
(13 714)
(13 688)
(13 579)
(13 704)
(13 062)
(11 862)
(10 428)
(10 003)
(11 067)
(12 337)
(12 478)
(17 416)
(18 261)
(19 123)
(19 854)
(19 872)
(19 925)
(19 669)
(20 489)
(19 664)
(19 475)
(19 749)
(19 048)
(19 570)
(19 806)
(20 480)
(21 935)
(22 331)
(22 772)
(22 437)
(22 041)
(22 572)
(22 647)
(22 416)
(22 750)
(23 599)
(24 493)
(25 866)
(26 608)
(26 986)
(27 895)
(27 495)
(28 473)
(29 530)
(29 919)
(31 194)
(31 439)
(31 791)
(31 411)
(30 124)
(29 493)
(28 799)
(29 495)
(29 272)
(29 889)
(30 019)
(31 192)
(31 998)
(32 710)
(33 545)
(33 743)
(33 532)
(33 352)
(32 815)
(32 730)
(33 210)
(32 620)
(32 856)
(33 293)
(34 551)
Selling, General & Administrative
(10 640)
(10 573)
(11 143)
(12 431)
(9 950)
(13 936)
(13 797)
(13 890)
(13 688)
(12 508)
(14 459)
(9 132)
(7 672)
(6 354)
(6 094)
(6 941)
(8 034)
(8 641)
(12 321)
(14 714)
(16 955)
(18 596)
(13 160)
(19 924)
(19 670)
(20 489)
(11 779)
(19 475)
(19 748)
(19 047)
(10 928)
(19 806)
(20 479)
(21 934)
(12 137)
(22 778)
(22 367)
(22 040)
(13 132)
(22 647)
(22 415)
(22 750)
(13 658)
(24 376)
(25 865)
(26 607)
(15 349)
(27 501)
(27 495)
(28 472)
(17 670)
(29 921)
(31 193)
(31 438)
(19 003)
(31 409)
(30 123)
(29 492)
(16 110)
(28 672)
(29 271)
(29 889)
(19 024)
(31 191)
(31 998)
(32 710)
(22 615)
(33 611)
(33 400)
(33 221)
(23 028)
(32 691)
(33 170)
(32 619)
(23 563)
(33 292)
(33 513)
Research & Development
0
0
0
0
0
0
0
0
0
(1 071)
(2 389)
(3 930)
(4 190)
(4 074)
(3 909)
(4 126)
(4 303)
(3 837)
(5 095)
0
0
0
(6 712)
0
0
0
(7 884)
0
0
0
(6 334)
0
0
0
(7 491)
0
0
0
0
0
0
0
(6 788)
0
0
0
(8 349)
0
0
0
(7 993)
0
0
0
(8 803)
0
0
0
(9 009)
0
0
0
(8 107)
0
0
0
(8 611)
0
0
0
(8 228)
0
0
0
(7 727)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 308)
0
0
0
(2 702)
0
0
0
(2 827)
0
0
0
(3 152)
0
0
0
(3 287)
0
0
0
(3 867)
0
0
0
(3 984)
0
0
0
(3 680)
0
0
0
(2 887)
0
0
0
(2 318)
0
0
0
(1 558)
0
0
0
(1 565)
0
0
Other Operating Expenses
0
0
0
0
(3 320)
0
0
176
0
0
3 144
0
0
0
0
0
0
0
0
(3 547)
(2 168)
(1 258)
0
(1)
1
0
(1)
0
(1)
(1)
0
0
0
(1)
0
6
(70)
(1)
(6 613)
0
(1)
0
(1)
(117)
(1)
0
(1)
(394)
(2)
(2)
0
0
0
(1)
(1)
(2)
(1)
(1)
0
(823)
(1)
0
(1)
(1)
0
0
(1)
(132)
(132)
(131)
(1)
(39)
(40)
(1)
(1)
(1)
(1 038)
Operating Income
1 984
N/A
4 199
+112%
6 220
+48%
10 370
+67%
13 888
+34%
14 438
+4%
15 783
+9%
16 045
+2%
17 903
+12%
17 618
-2%
14 247
-19%
9 146
-36%
(460)
N/A
(5 151)
-1 020%
(6 653)
-29%
1 573
N/A
9 109
+479%
15 846
+74%
20 695
+31%
22 951
+11%
22 223
-3%
17 866
-20%
15 673
-12%
12 032
-23%
7 773
-35%
6 779
-13%
3 913
-42%
3 055
-22%
2 422
-21%
2 257
-7%
3 028
+34%
3 904
+29%
5 764
+48%
9 390
+63%
12 066
+28%
14 041
+16%
13 200
-6%
12 764
-3%
11 901
-7%
10 424
-12%
9 877
-5%
9 320
-6%
9 794
+5%
11 452
+17%
15 592
+36%
18 854
+21%
22 827
+21%
23 121
+1%
23 674
+2%
24 607
+4%
23 106
-6%
22 172
-4%
22 801
+3%
21 309
-7%
19 571
-8%
21 164
+8%
19 753
-7%
18 907
-4%
21 904
+16%
23 492
+7%
25 254
+8%
27 887
+10%
28 472
+2%
26 817
-6%
27 513
+3%
27 292
-1%
27 108
-1%
23 892
-12%
19 812
-17%
17 464
-12%
13 421
-23%
12 496
-7%
13 242
+6%
12 596
-5%
13 781
+9%
15 762
+14%
15 836
+0%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
296
325
581
433
315
159
(206)
(368)
(575)
(465)
(282)
(255)
(120)
(54)
(31)
118
405
401
655
719
726
523
353
538
802
859
994
792
280
(178)
(650)
(624)
(40)
296
897
1 101
2 067
2 004
1 993
2 069
544
889
1 357
1 096
1 328
1 157
998
983
2 521
2 900
2 673
2 825
1 507
2 928
3 838
4 468
3 698
2 420
1 937
1 352
1 709
1 721
1 564
1 784
3 731
3 505
5 779
5 534
Non-Reccuring Items
(401)
(523)
(639)
(600)
(548)
(489)
(100)
(101)
(179)
(394)
(493)
(1 860)
(1 893)
(1 861)
(312)
(442)
(1 256)
(559)
(565)
(1 284)
(797)
(1 745)
(1 249)
(222)
118
494
47
149
190
62
12
(12)
65
66
3
0
0
122
(793)
(799)
(778)
(911)
(122)
0
(571)
(593)
(391)
0
43
7
(97)
(96)
(97)
(98)
1
(44)
(36)
(39)
(867)
0
(435)
(464)
(1 209)
(1 161)
(1 556)
(1 525)
(130)
0
0
0
(38)
0
0
(343)
(1 040)
(1 039)
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(16)
(200)
(234)
(216)
(29)
(6)
(2)
7
(2)
(57)
(103)
(169)
(228)
(250)
(289)
(269)
(283)
(273)
(194)
(162)
(55)
(78)
(57)
(118)
(250)
(232)
(273)
(242)
(185)
0
(180)
(172)
(124)
(131)
(218)
(307)
(339)
(369)
(294)
(178)
(146)
(142)
(175)
(215)
(213)
(136)
(81)
(68)
0
(66)
(57)
(43)
(65)
(88)
(141)
(159)
(206)
(243)
(396)
(384)
(346)
(321)
(94)
(106)
(88)
(96)
(106)
(141)
Total Other Income
238
257
289
159
79
281
589
295
135
(161)
267
107
127
100
168
189
77
68
59
24
(23)
6
40
27
63
45
45
22
186
204
234
263
146
134
101
263
208
249
81
82
149
102
111
106
25
29
77
64
(50)
15
(309)
(294)
(112)
(173)
119
108
212
126
194
164
10
36
(2)
1
66
89
167
220
223
248
235
199
196
140
121
117
91
Pre-Tax Income
1 821
N/A
3 933
+116%
5 870
+49%
9 929
+69%
13 419
+35%
14 230
+6%
16 272
+14%
16 239
0%
17 859
+10%
17 343
-3%
14 146
-18%
7 740
-45%
(2 009)
N/A
(6 626)
-230%
(6 644)
0%
1 112
N/A
7 569
+581%
14 778
+95%
19 667
+33%
21 306
+8%
20 979
-2%
15 779
-25%
14 160
-10%
11 517
-19%
7 803
-32%
7 440
-5%
4 133
-44%
3 687
-11%
3 355
-9%
3 194
-5%
3 719
+16%
4 451
+20%
6 395
+44%
10 142
+59%
12 797
+26%
15 025
+17%
13 958
-7%
13 230
-5%
11 011
-17%
8 877
-19%
8 452
-5%
8 347
-1%
9 948
+19%
12 237
+23%
15 840
+29%
20 018
+26%
24 148
+21%
24 884
+3%
25 558
+3%
25 027
-2%
23 447
-6%
22 964
-2%
23 473
+2%
22 153
-6%
20 712
-7%
22 145
+7%
20 844
-6%
21 515
+3%
24 065
+12%
26 272
+9%
27 611
+5%
28 901
+5%
30 101
+4%
29 354
-2%
30 332
+3%
29 348
-3%
29 322
0%
25 653
-13%
21 003
-18%
19 075
-9%
15 018
-21%
14 165
-6%
15 116
+7%
16 036
+6%
16 271
+1%
20 513
+26%
21 320
+4%
Net Income
Tax Provision
(120)
882
1 576
(103)
(3 493)
(5 297)
(6 143)
(6 300)
(6 870)
(6 690)
(5 527)
(5 266)
(3 089)
(1 673)
(157)
(1 183)
(3 423)
(5 150)
(6 751)
(8 048)
(7 805)
(6 490)
(5 645)
(4 013)
(2 448)
(2 160)
(1 405)
(1 300)
(1 203)
(993)
(1 135)
(1 298)
(1 866)
(2 912)
(4 164)
(5 091)
(4 645)
(4 487)
(3 749)
(2 892)
(2 884)
(2 766)
(2 888)
(3 401)
(4 158)
(5 609)
(6 609)
(6 895)
(7 228)
(6 819)
(6 576)
(6 372)
(6 573)
(6 311)
(5 717)
(6 251)
(5 865)
(5 992)
(6 881)
(7 567)
(7 939)
(8 329)
(8 901)
(8 701)
(9 139)
(8 907)
(8 875)
(7 743)
(6 493)
(5 886)
(4 588)
(4 492)
(4 705)
(5 350)
(5 351)
(6 538)
(6 619)
Income from Continuing Operations
1 701
4 815
7 446
9 826
9 926
8 933
10 129
9 939
10 989
10 653
8 619
2 474
(5 098)
(8 299)
(6 801)
(71)
4 146
9 628
12 916
13 258
13 174
9 289
8 515
7 504
5 355
5 280
2 728
2 387
2 152
2 201
2 584
3 153
4 529
7 230
8 633
9 934
9 313
8 743
7 262
5 985
5 568
5 581
7 060
8 836
11 682
14 409
17 539
17 989
18 330
18 208
16 871
16 592
16 900
15 842
14 995
15 894
14 979
15 523
17 184
18 705
19 672
20 572
21 200
20 653
21 193
20 441
20 447
17 910
14 510
13 189
10 430
9 673
10 411
10 686
10 920
13 975
14 701
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
6
(11)
(28)
(21)
(26)
(9)
8
0
0
(8)
(3)
(41)
(44)
(39)
(25)
5
11
12
(5)
(1)
(7)
(16)
(15)
(20)
(20)
(19)
(15)
(13)
(28)
(31)
(31)
(35)
(19)
(14)
(16)
(16)
(22)
(10)
(11)
2
11
8
7
5
7
6
8
9
5
(2)
(14)
(24)
(27)
Net Income (Common)
1 701
N/A
4 814
+183%
7 445
+55%
9 822
+32%
9 924
+1%
8 931
-10%
10 129
+13%
9 934
-2%
10 987
+11%
10 650
-3%
8 619
-19%
2 473
-71%
(5 097)
N/A
(8 302)
-63%
(6 802)
+18%
(74)
+99%
4 144
N/A
9 622
+132%
12 914
+34%
13 255
+3%
13 173
-1%
9 292
-29%
8 516
-8%
7 508
-12%
5 364
-29%
5 269
-2%
2 698
-49%
2 364
-12%
2 125
-10%
2 191
+3%
2 592
+18%
3 153
+22%
4 528
+44%
7 221
+59%
8 629
+19%
9 891
+15%
9 267
-6%
8 703
-6%
7 237
-17%
5 990
-17%
5 579
-7%
5 592
+0%
7 054
+26%
8 833
+25%
11 674
+32%
14 393
+23%
17 523
+22%
17 970
+3%
18 309
+2%
18 189
-1%
16 855
-7%
16 578
-2%
16 870
+2%
15 809
-6%
14 963
-5%
15 858
+6%
14 959
-6%
15 508
+4%
17 167
+11%
18 686
+9%
19 651
+5%
20 561
+5%
21 188
+3%
20 656
-3%
21 203
+3%
20 449
-4%
20 454
+0%
17 915
-12%
14 517
-19%
13 195
-9%
10 438
-21%
9 681
-7%
10 416
+8%
10 683
+3%
10 906
+2%
13 950
+28%
14 673
+5%
EPS (Diluted)
17.35
N/A
48.62
+180%
75.96
+56%
100.22
+32%
100.24
+0%
91.13
-9%
103.35
+13%
100.34
-3%
112.11
+12%
108.67
-3%
87.06
-20%
25.23
-71%
-52.01
N/A
-83.85
-61%
-69.4
+17%
-0.75
+99%
42.28
N/A
98.18
+132%
131.77
+34%
135.25
+3%
134.41
-1%
94.81
-29%
86.89
-8%
76.61
-12%
54.73
-29%
53.76
-2%
27.53
-49%
24.12
-12%
21.68
-10%
22.35
+3%
26.44
+18%
32.17
+22%
46.2
+44%
78.48
+70%
88.27
+12%
100.92
+14%
94.56
-6%
88.8
-6%
74.03
-17%
58.72
-21%
55.79
-5%
57.06
+2%
70.96
+24%
92.01
+30%
121.6
+32%
149.92
+23%
181.93
+21%
187.18
+3%
190.12
+2%
188.88
-1%
175.03
-7%
172.02
-2%
175.07
+2%
164.04
-6%
155.26
-5%
164.44
+6%
155.11
-6%
159.89
+3%
177.83
+11%
193.77
+9%
203.75
+5%
213.18
+5%
219.7
+3%
214.17
-3%
219.81
+3%
212.01
-4%
212.05
+0%
186.26
-12%
152.89
-18%
141.1
-8%
110.59
-22%
104.71
-5%
113.15
+8%
117.77
+4%
119.64
+2%
158.18
+32%
166.82
+5%

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 307,400+ value investors using Alpha Spread
Create 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

© 2026 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.