First Time Loading...
F

Fuji Seal International Inc
TSE:7864

Watchlist Manager
Fuji Seal International Inc
TSE:7864
Watchlist
Price: 2 027 JPY Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

192.6B
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+19%
5 Years
+19%
7 Years
+36%
10 Years
+66%
11.1B
+34%
Operating Income
Growth Rates:
1 Year
+55%
3 Years
-11%
5 Years
-9%
7 Years
+15%
10 Years
+19%
11.1B
+27%
Net Income
Growth Rates:
1 Year
+172%
3 Years
+40%
5 Years
+37%
7 Years
+26%
10 Years
+95%

Earnings Waterfall
Fuji Seal International Inc

Revenue
192.6B JPY
Cost of Revenue
-159.4B JPY
Gross Profit
33.2B JPY
Operating Expenses
-22.2B JPY
Operating Income
11.1B JPY
Other Expenses
15m JPY
Net Income
11.1B JPY

Income Statement
Fuji Seal International 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
115 744
N/A
121 015
+5%
124 788
+3%
126 839
+2%
129 073
+2%
131 008
+1%
131 893
+1%
133 981
+2%
136 895
+2%
138 488
+1%
141 496
+2%
142 820
+1%
141 482
-1%
141 977
+0%
142 661
+0%
146 011
+2%
150 492
+3%
154 724
+3%
156 468
+1%
159 330
+2%
161 869
+2%
162 189
+0%
163 545
+1%
161 283
-1%
159 252
-1%
160 925
+1%
161 257
+0%
160 663
0%
162 070
+1%
163 636
+1%
164 796
+1%
169 890
+3%
170 005
+0%
170 321
+0%
170 372
+0%
172 891
+1%
178 945
+4%
184 035
+3%
187 311
+2%
187 978
+0%
192 624
+2%
Gross Profit
Cost of Revenue
(91 111)
(95 424)
(98 799)
(100 778)
(102 717)
(104 865)
(105 664)
(108 390)
(111 053)
(112 590)
(115 015)
(115 669)
(114 713)
(114 978)
(114 901)
(117 561)
(121 601)
(125 230)
(126 792)
(129 070)
(130 900)
(130 479)
(131 877)
(129 959)
(128 270)
(129 636)
(130 587)
(130 171)
(131 217)
(132 338)
(132 382)
(136 583)
(137 611)
(139 683)
(141 364)
(144 849)
(150 451)
(154 358)
(157 139)
(157 185)
(159 385)
Gross Profit
24 635
N/A
25 591
+4%
25 989
+2%
26 061
+0%
26 356
+1%
26 143
-1%
26 230
+0%
25 591
-2%
25 842
+1%
25 898
+0%
26 483
+2%
27 152
+3%
26 771
-1%
27 000
+1%
27 760
+3%
28 451
+2%
28 892
+2%
29 494
+2%
29 677
+1%
30 261
+2%
30 969
+2%
31 711
+2%
31 667
0%
31 323
-1%
30 983
-1%
31 290
+1%
30 670
-2%
30 493
-1%
30 854
+1%
31 298
+1%
32 414
+4%
33 307
+3%
32 394
-3%
30 638
-5%
29 008
-5%
28 042
-3%
28 494
+2%
29 677
+4%
30 172
+2%
30 793
+2%
33 239
+8%
Operating Income
Operating Expenses
(15 305)
(15 988)
(16 172)
(16 419)
(16 673)
(16 596)
(16 772)
(16 552)
(16 686)
(17 105)
(15 857)
(17 429)
(17 181)
(17 236)
(17 615)
(17 310)
(17 786)
(17 989)
(19 648)
(18 524)
(18 849)
(18 724)
(19 145)
(19 245)
(18 734)
(18 655)
(18 892)
(18 596)
(18 357)
(18 870)
(19 003)
(19 639)
(20 092)
(20 173)
(21 357)
(20 851)
(21 336)
(21 572)
(22 604)
(22 545)
(22 177)
Selling, General & Administrative
(15 305)
(15 988)
(16 171)
(16 418)
(16 671)
(16 596)
(16 771)
(16 550)
(16 686)
(17 105)
(17 140)
(17 431)
(17 183)
(17 236)
(17 476)
(17 311)
(17 787)
(17 989)
(18 060)
(18 525)
(18 683)
(18 724)
(18 754)
(18 734)
(18 734)
(18 655)
(18 744)
(18 596)
(18 357)
(18 870)
(19 001)
(19 638)
(20 051)
(20 066)
(20 286)
(20 737)
(21 238)
(21 482)
(21 781)
(21 704)
(22 050)
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
0
0
(40)
(107)
(91)
(114)
(98)
(89)
(88)
(106)
(126)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(0)
1 283
0
0
(0)
(139)
0
0
0
(1 588)
0
(165)
0
(391)
(511)
(0)
(0)
(149)
(0)
(0)
(0)
(2)
(1)
0
0
(980)
0
0
(1)
(735)
(735)
0
Operating Income
9 329
N/A
9 604
+3%
9 817
+2%
9 641
-2%
9 683
+0%
9 547
-1%
9 458
-1%
9 040
-4%
9 156
+1%
8 793
-4%
10 625
+21%
9 723
-8%
9 589
-1%
9 764
+2%
10 146
+4%
11 141
+10%
11 106
0%
11 505
+4%
10 028
-13%
11 736
+17%
12 120
+3%
12 986
+7%
12 522
-4%
12 078
-4%
12 249
+1%
12 635
+3%
11 777
-7%
11 897
+1%
12 497
+5%
12 429
-1%
13 411
+8%
13 668
+2%
12 302
-10%
10 465
-15%
7 651
-27%
7 191
-6%
7 158
0%
8 105
+13%
7 568
-7%
8 248
+9%
11 062
+34%
Pre-Tax Income
Interest Income Expense
431
365
232
247
227
313
(161)
(324)
(356)
(513)
(142)
(205)
10
141
314
469
319
(549)
(785)
(938)
(1 150)
(414)
(281)
(26)
129
240
(599)
(582)
(534)
(312)
432
464
345
(8)
230
118
(290)
211
772
1 278
1 406
Non-Reccuring Items
(1 019)
(1 150)
(1 221)
(524)
(327)
(1 803)
(3 812)
(4 875)
(5 278)
(755)
0
2 271
2 698
(139)
0
(1 864)
(1 911)
(1 589)
0
381
416
(391)
0
0
(372)
(149)
0
(554)
443
(207)
104
196
(1 937)
(740)
0
(668)
(107)
(733)
0
0
(120)
Gain/Loss on Disposition of Assets
(119)
(230)
(257)
(598)
(691)
(513)
(502)
(115)
(89)
0
41
(2)
(97)
(171)
(243)
(231)
(218)
(263)
(269)
(248)
(163)
(297)
(255)
(261)
(330)
(179)
(185)
(212)
0
(335)
(332)
(311)
(334)
(415)
(372)
(396)
(404)
(69)
(64)
(19)
5
Total Other Income
152
79
133
60
41
195
94
208
267
91
177
104
78
89
79
94
101
60
61
59
58
(30)
(43)
(44)
(55)
26
31
49
(168)
56
17
(17)
69
147
120
180
223
219
261
241
115
Pre-Tax Income
8 775
N/A
8 667
-1%
8 704
+0%
8 828
+1%
8 935
+1%
7 738
-13%
5 078
-34%
3 934
-23%
3 700
-6%
7 616
+106%
10 702
+41%
11 892
+11%
12 278
+3%
9 683
-21%
10 296
+6%
9 609
-7%
9 397
-2%
9 165
-2%
9 036
-1%
10 991
+22%
11 283
+3%
11 854
+5%
11 943
+1%
11 748
-2%
11 620
-1%
12 573
+8%
11 024
-12%
10 598
-4%
12 239
+15%
11 630
-5%
13 631
+17%
13 999
+3%
10 444
-25%
9 449
-10%
7 629
-19%
6 425
-16%
6 580
+2%
7 733
+18%
8 537
+10%
9 748
+14%
12 468
+28%
Net Income
Tax Provision
(3 094)
(3 257)
(3 250)
(3 083)
(3 252)
(3 251)
(3 325)
(3 673)
(3 807)
(3 428)
(3 611)
(3 580)
(3 458)
(4 023)
(4 066)
(3 503)
(3 543)
(2 960)
(2 841)
(3 315)
(3 213)
(3 595)
(3 555)
(3 312)
(3 311)
(3 765)
(3 537)
(3 967)
(4 323)
(3 255)
(4 179)
(3 471)
(2 847)
(3 332)
(2 429)
(2 409)
(2 510)
(864)
(1 074)
(1 028)
(1 392)
Income from Continuing Operations
5 682
5 410
5 455
5 745
5 684
4 487
1 753
261
(108)
4 188
7 089
8 310
8 819
5 660
6 230
6 106
5 853
6 205
6 194
7 676
8 071
8 259
8 389
8 436
8 309
8 808
7 487
6 631
7 915
8 375
9 452
10 528
7 597
6 117
5 200
4 016
4 070
6 869
7 463
8 720
11 076
Net Income (Common)
5 682
N/A
5 410
-5%
5 455
+1%
5 745
+5%
5 684
-1%
4 487
-21%
1 753
-61%
261
-85%
(108)
N/A
4 188
N/A
7 089
+69%
8 310
+17%
8 819
+6%
5 660
-36%
6 230
+10%
6 106
-2%
5 853
-4%
6 205
+6%
6 194
0%
7 676
+24%
8 071
+5%
8 259
+2%
8 389
+2%
8 436
+1%
8 309
-1%
8 808
+6%
7 487
-15%
6 631
-11%
7 915
+19%
8 375
+6%
9 452
+13%
10 527
+11%
7 597
-28%
6 117
-19%
5 199
-15%
4 016
-23%
4 069
+1%
6 869
+69%
7 463
+9%
8 720
+17%
11 077
+27%
EPS (Diluted)
99.68
N/A
94.91
-5%
95.7
+1%
100.78
+5%
99.71
-1%
79.09
-21%
30.75
-61%
4.57
-85%
-1.89
N/A
73.64
N/A
124.36
+69%
145.78
+17%
154.71
+6%
99.34
-36%
109.29
+10%
107.12
-2%
102.68
-4%
108.91
+6%
108.68
0%
134.66
+24%
141.46
+5%
144.78
+2%
147.05
+2%
148.31
+1%
146.87
-1%
155.51
+6%
134.74
-13%
119.3
-11%
142.59
+20%
150.93
+6%
172.46
+14%
192.27
+11%
138.75
-28%
111.7
-19%
94.96
-15%
73.34
-23%
74.31
+1%
125.43
+69%
136.26
+9%
159.16
+17%
202.16
+27%

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 133,300+ 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.