First Time Loading...
F

Fujitec Co Ltd
TSE:6406

Watchlist Manager
Fujitec Co Ltd
TSE:6406
Watchlist
Price: 3 958 JPY 1.67%
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

223.7B
+1%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+31%
5 Years
+35%
7 Years
+31%
10 Years
+62%
15.3B
+0.4%
Operating Income
Growth Rates:
1 Year
+71%
3 Years
+12%
5 Years
+77%
7 Years
+9%
10 Years
+29%
19B
+65%
Net Income
Growth Rates:
1 Year
+213%
3 Years
+96%
5 Years
+155%
7 Years
+112%
10 Years
+169%

Earnings Waterfall
Fujitec Co Ltd

Revenue
223.7B JPY
Cost of Revenue
-176.1B JPY
Gross Profit
47.6B JPY
Operating Expenses
-32.4B JPY
Operating Income
15.3B JPY
Other Expenses
3.8B JPY
Net Income
19B JPY

Income Statement
Fujitec Co Ltd

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
137 691
N/A
147 054
+7%
153 639
+4%
155 408
+1%
159 314
+3%
165 297
+4%
169 265
+2%
175 049
+3%
176 532
+1%
177 128
+0%
176 236
-1%
174 091
-1%
170 308
-2%
167 442
-2%
168 346
+1%
168 179
0%
170 161
+1%
168 795
-1%
166 596
-1%
164 849
-1%
165 829
+1%
170 759
+3%
173 616
+2%
179 136
+3%
182 891
+2%
181 232
-1%
176 166
-3%
171 791
-2%
170 756
-1%
169 573
-1%
175 126
+3%
179 777
+3%
182 627
+2%
187 018
+2%
189 067
+1%
193 617
+2%
200 732
+4%
207 589
+3%
216 337
+4%
221 392
+2%
223 736
+1%
Gross Profit
Cost of Revenue
(106 985)
(114 244)
(118 787)
(121 028)
(124 705)
(129 547)
(132 576)
(136 748)
(137 374)
(137 879)
(136 603)
(134 542)
(131 725)
(130 578)
(132 841)
(132 868)
(134 414)
(133 361)
(131 249)
(129 859)
(131 771)
(134 792)
(136 892)
(140 649)
(143 237)
(141 009)
(137 105)
(133 285)
(130 700)
(129 690)
(131 927)
(135 298)
(139 140)
(145 446)
(148 867)
(154 849)
(162 426)
(165 430)
(171 682)
(174 217)
(176 125)
Gross Profit
30 706
N/A
32 810
+7%
34 852
+6%
34 380
-1%
34 609
+1%
35 750
+3%
36 689
+3%
38 301
+4%
39 158
+2%
39 249
+0%
39 633
+1%
39 549
0%
38 583
-2%
36 864
-4%
35 505
-4%
35 311
-1%
35 747
+1%
35 434
-1%
35 347
0%
34 990
-1%
34 058
-3%
35 967
+6%
36 724
+2%
38 487
+5%
39 654
+3%
40 223
+1%
39 061
-3%
38 506
-1%
40 056
+4%
39 883
0%
43 199
+8%
44 479
+3%
43 487
-2%
41 572
-4%
40 200
-3%
38 768
-4%
38 306
-1%
42 159
+10%
44 655
+6%
47 175
+6%
47 611
+1%
Operating Income
Operating Expenses
(18 893)
(19 939)
(20 656)
(21 323)
(21 593)
(22 262)
(22 671)
(23 365)
(24 347)
(24 800)
(25 378)
(25 213)
(24 538)
(24 177)
(24 047)
(23 922)
(24 557)
(24 769)
(25 377)
(25 551)
(25 426)
(25 654)
(25 628)
(26 099)
(26 647)
(26 848)
(26 682)
(26 308)
(26 436)
(26 595)
(27 479)
(27 858)
(28 185)
(27 795)
(28 138)
(28 555)
(29 379)
(30 540)
(31 369)
(31 973)
(32 350)
Selling, General & Administrative
(18 890)
(19 938)
(20 473)
(21 286)
(21 592)
(22 261)
(22 671)
(23 364)
(24 345)
(24 800)
(25 322)
(25 157)
(24 483)
(24 177)
(24 046)
(23 920)
(24 557)
(24 768)
(25 375)
(25 551)
(25 425)
(25 653)
(25 628)
(26 097)
(26 646)
(26 847)
(26 200)
(26 309)
(26 435)
(26 594)
(27 477)
(27 856)
(28 184)
(27 794)
(28 138)
(28 554)
(29 379)
(30 538)
(31 367)
(31 970)
(32 346)
Other Operating Expenses
(3)
(1)
(183)
(37)
(1)
0
0
(1)
(2)
0
(56)
(56)
(55)
0
0
(1)
0
(1)
(2)
0
(1)
(1)
0
(2)
(1)
(1)
(482)
1
(1)
(1)
(2)
(2)
(1)
(1)
0
(1)
0
(2)
(2)
(3)
(4)
Operating Income
11 813
N/A
12 871
+9%
14 196
+10%
13 057
-8%
13 016
0%
13 488
+4%
14 018
+4%
14 936
+7%
14 811
-1%
14 449
-2%
14 255
-1%
14 336
+1%
14 045
-2%
12 687
-10%
11 458
-10%
11 389
-1%
11 190
-2%
10 665
-5%
9 970
-7%
9 439
-5%
8 632
-9%
10 313
+19%
11 096
+8%
12 388
+12%
13 007
+5%
13 375
+3%
12 379
-7%
12 198
-1%
13 620
+12%
13 288
-2%
15 720
+18%
16 621
+6%
15 302
-8%
13 777
-10%
12 062
-12%
10 213
-15%
8 927
-13%
11 619
+30%
13 286
+14%
15 202
+14%
15 261
+0%
Pre-Tax Income
Interest Income Expense
1 092
1 101
786
1 193
1 435
1 262
1 607
1 135
555
435
(193)
(379)
73
118
630
1 168
942
1 185
1 256
1 881
1 895
2 172
2 112
1 441
1 612
1 352
1 230
1 117
787
1 242
1 353
1 604
1 906
1 759
2 235
2 463
2 423
1 884
1 864
2 480
2 742
Non-Reccuring Items
(284)
(192)
0
0
(35)
(251)
(109)
(109)
(110)
(185)
0
0
0
(20)
0
0
(100)
(376)
(344)
(338)
(244)
(231)
(96)
(141)
(109)
(578)
0
(517)
(297)
210
382
577
371
377
187
40
(806)
(916)
(920)
(927)
(541)
Gain/Loss on Disposition of Assets
(30)
(17)
(24)
(36)
(42)
(29)
(25)
(23)
(22)
0
(57)
(45)
(41)
(54)
(32)
(38)
(48)
8
(74)
(89)
(74)
22
(4)
17
18
183
189
181
0
(1)
(8)
(2)
(2)
(22)
(11)
(7)
(14)
11
1
(3)
5 232
Total Other Income
265
221
233
272
353
336
212
209
138
337
299
310
280
324
320
289
307
329
190
154
142
248
275
324
349
161
93
53
274
286
247
487
468
377
364
241
223
(162)
(152)
(19)
586
Pre-Tax Income
12 856
N/A
13 984
+9%
15 191
+9%
14 486
-5%
14 727
+2%
14 806
+1%
15 703
+6%
16 148
+3%
15 372
-5%
15 036
-2%
14 304
-5%
14 222
-1%
14 357
+1%
13 055
-9%
12 376
-5%
12 808
+3%
12 291
-4%
11 811
-4%
10 998
-7%
11 047
+0%
10 351
-6%
12 524
+21%
13 383
+7%
14 029
+5%
14 877
+6%
14 493
-3%
13 891
-4%
13 032
-6%
14 384
+10%
15 025
+4%
17 694
+18%
19 287
+9%
18 045
-6%
16 268
-10%
14 837
-9%
12 950
-13%
10 753
-17%
12 436
+16%
14 079
+13%
16 733
+19%
23 280
+39%
Net Income
Tax Provision
(3 903)
(4 343)
(4 783)
(4 488)
(4 364)
(4 318)
(4 216)
(4 274)
(4 026)
(4 244)
(3 923)
(3 833)
(3 782)
(3 134)
(3 081)
(3 165)
(2 941)
(2 487)
(2 511)
(2 458)
(2 474)
(2 540)
(2 521)
(2 943)
(3 082)
(2 987)
(2 830)
(2 880)
(3 151)
(4 372)
(4 862)
(4 856)
(4 677)
(4 306)
(3 567)
(3 606)
(3 829)
(2 998)
(3 772)
(4 089)
(3 419)
Income from Continuing Operations
8 953
9 641
10 408
9 998
10 363
10 488
11 487
11 874
11 346
10 792
10 381
10 389
10 575
9 921
9 295
9 643
9 350
9 324
8 487
8 589
7 877
9 984
10 862
11 086
11 795
11 506
11 061
10 152
11 233
10 653
12 832
14 431
13 368
11 962
11 270
9 344
6 924
9 438
10 307
12 644
19 861
Income to Minority Interest
(1 884)
(1 976)
(2 227)
(1 991)
(1 938)
(2 131)
(2 026)
(2 217)
(2 216)
(1 985)
(1 996)
(1 826)
(1 614)
(1 356)
(1 091)
(940)
(710)
(465)
(352)
(321)
(404)
(763)
(994)
(1 214)
(1 396)
(1 589)
(1 557)
(1 384)
(1 514)
(1 365)
(1 501)
(1 588)
(1 336)
(1 125)
(925)
(904)
(846)
(1 005)
(1 173)
(1 085)
(831)
Net Income (Common)
7 069
N/A
7 664
+8%
8 182
+7%
8 005
-2%
8 423
+5%
8 356
-1%
9 459
+13%
9 656
+2%
9 129
-5%
8 807
-4%
8 385
-5%
8 563
+2%
8 961
+5%
8 564
-4%
8 204
-4%
8 702
+6%
8 638
-1%
8 857
+3%
8 133
-8%
8 265
+2%
7 472
-10%
9 220
+23%
9 866
+7%
9 872
+0%
10 398
+5%
9 916
-5%
9 502
-4%
8 767
-8%
9 717
+11%
9 287
-4%
11 331
+22%
12 842
+13%
12 032
-6%
10 835
-10%
10 343
-5%
8 438
-18%
6 076
-28%
8 433
+39%
9 134
+8%
11 559
+27%
19 030
+65%
EPS (Diluted)
76.01
N/A
82.4
+8%
87.97
+7%
86.07
-2%
90.56
+5%
90.79
+0%
116.77
+29%
120.7
+3%
114.11
-5%
109.27
-4%
103.51
-5%
105.71
+2%
110.62
+5%
106.25
-4%
101.28
-5%
107.43
+6%
106.64
-1%
109.72
+3%
100.4
-8%
102.03
+2%
92.41
-9%
114.06
+23%
121.92
+7%
121.92
N/A
128.25
+5%
122.39
-5%
117.12
-4%
108.09
-8%
119.77
+11%
114.46
-4%
139.56
+22%
158.04
+13%
148
-6%
133.35
-10%
128.94
-3%
106.22
-18%
77.24
-27%
106.61
+38%
117.07
+10%
148.08
+26%
243.78
+65%

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 135,000+ 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.