First Time Loading...

Fuji Corp (Aichi)
TSE:6134

Watchlist Manager
Fuji Corp (Aichi) Logo
Fuji Corp (Aichi)
TSE:6134
Watchlist
Price: 2 676 JPY 0.53% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

133.5B
-3%
Revenue
Growth Rates:
1 Year
-13%
3 Years
-1%
5 Years
+4%
7 Years
+58%
10 Years
+124%
17.5B
-12%
Operating Income
Growth Rates:
1 Year
-36%
3 Years
-8%
5 Years
-29%
7 Years
+87%
10 Years
+674%
13.2B
-9%
Net Income
Growth Rates:
1 Year
-35%
3 Years
-15%
5 Years
-27%
7 Years
+136%
10 Years
+502%

Earnings Waterfall
Fuji Corp (Aichi)

Revenue
133.5B JPY
Cost of Revenue
-82.7B JPY
Gross Profit
50.8B JPY
Operating Expenses
-33.4B JPY
Operating Income
17.5B JPY
Other Expenses
-4.3B JPY
Net Income
13.2B JPY

Income Statement
Fuji Corp (Aichi)

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
59 639
N/A
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%
Gross Profit
Cost of Revenue
(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)
Gross Profit
21 305
N/A
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%
Operating Income
Operating Expenses
(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)
Selling, General & Administrative
(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)
Research & Development
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
Depreciation & Amortization
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
Other Operating Expenses
(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)
Operating Income
2 257
N/A
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%
Pre-Tax Income
Interest Income Expense
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
Non-Reccuring Items
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
Gain/Loss on Disposition of Assets
(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)
Total Other Income
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
Pre-Tax Income
3 194
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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
Income to Minority Interest
(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
Net Income (Common)
2 191
N/A
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%
EPS (Diluted)
22.35
N/A
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%

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 133,500+ 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.