First Time Loading...
F

Fujimori Kogyo Co Ltd
TSE:7917

Watchlist Manager
Fujimori Kogyo Co Ltd
TSE:7917
Watchlist
Price: 4 290 JPY 0.59%
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

132B
+2%
Revenue
Growth Rates:
1 Year
0%
3 Years
+15%
5 Years
+20%
7 Years
+36%
10 Years
+54%
7B
+18%
Operating Income
Growth Rates:
1 Year
-4%
3 Years
-28%
5 Years
-12%
7 Years
+0%
10 Years
+4%
3.6B
-24%
Net Income
Growth Rates:
1 Year
-42%
3 Years
-41%
5 Years
-28%
7 Years
-8%
10 Years
-25%

Earnings Waterfall
Fujimori Kogyo Co Ltd

Revenue
132B JPY
Cost of Revenue
-103.8B JPY
Gross Profit
28.2B JPY
Operating Expenses
-21.2B JPY
Operating Income
7B JPY
Other Expenses
-3.4B JPY
Net Income
3.6B JPY

Income Statement
Fujimori Kogyo 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
85 614
N/A
87 450
+2%
88 206
+1%
89 952
+2%
93 280
+4%
95 002
+2%
96 305
+1%
95 794
-1%
95 360
0%
95 541
+0%
94 462
-1%
95 487
+1%
96 798
+1%
98 421
+2%
102 875
+5%
105 997
+3%
107 838
+2%
108 205
+0%
108 151
0%
107 576
-1%
110 051
+2%
112 216
+2%
113 771
+1%
116 247
+2%
114 731
-1%
114 304
0%
115 052
+1%
114 765
0%
114 443
0%
117 250
+2%
119 117
+2%
120 613
+1%
125 117
+4%
127 819
+2%
129 947
+2%
132 249
+2%
132 077
0%
129 364
-2%
127 909
-1%
129 023
+1%
131 978
+2%
Gross Profit
Cost of Revenue
(67 591)
(68 651)
(69 303)
(70 281)
(72 770)
(73 845)
(74 543)
(73 751)
(73 256)
(74 040)
(73 382)
(74 688)
(75 979)
(77 324)
(80 958)
(83 201)
(84 446)
(84 482)
(84 602)
(84 538)
(86 585)
(88 339)
(89 217)
(91 065)
(90 203)
(89 372)
(89 638)
(89 366)
(88 677)
(90 589)
(91 979)
(92 789)
(96 511)
(99 138)
(101 425)
(104 501)
(105 285)
(103 653)
(102 355)
(102 448)
(103 761)
Gross Profit
18 023
N/A
18 799
+4%
18 903
+1%
19 671
+4%
20 510
+4%
21 157
+3%
21 762
+3%
22 043
+1%
22 104
+0%
21 501
-3%
21 080
-2%
20 799
-1%
20 819
+0%
21 097
+1%
21 917
+4%
22 796
+4%
23 392
+3%
23 723
+1%
23 549
-1%
23 038
-2%
23 466
+2%
23 877
+2%
24 554
+3%
25 182
+3%
24 528
-3%
24 932
+2%
25 414
+2%
25 399
0%
25 766
+1%
26 661
+3%
27 138
+2%
27 824
+3%
28 606
+3%
28 681
+0%
28 522
-1%
27 748
-3%
26 792
-3%
25 711
-4%
25 554
-1%
26 575
+4%
28 217
+6%
Operating Income
Operating Expenses
(11 303)
(11 329)
(11 605)
(11 773)
(12 219)
(12 836)
(13 145)
(13 527)
(13 537)
(13 350)
(13 517)
(13 475)
(13 845)
(14 232)
(14 417)
(14 733)
(14 981)
(15 150)
(15 231)
(15 348)
(15 568)
(15 755)
(15 872)
(16 064)
(15 984)
(16 080)
(16 015)
(15 928)
(16 083)
(16 375)
(16 604)
(17 184)
(17 780)
(18 340)
(19 099)
(19 328)
(19 493)
(19 829)
(20 088)
(20 670)
(21 232)
Selling, General & Administrative
(11 300)
(8 890)
(11 595)
(11 765)
(12 210)
(10 225)
(13 144)
(13 527)
(13 536)
(10 531)
(13 516)
(13 473)
(13 844)
(11 265)
(14 417)
(14 733)
(14 980)
(11 906)
(15 231)
(15 347)
(15 568)
(12 561)
(15 870)
(16 063)
(15 983)
(12 667)
(16 014)
(15 927)
(16 083)
(12 875)
(16 604)
(17 185)
(17 780)
(14 224)
(19 098)
(19 325)
(19 489)
(15 498)
(20 086)
(20 669)
(21 232)
Research & Development
0
(2 196)
0
0
0
(2 382)
0
0
0
0
0
0
0
(2 619)
0
0
0
(2 775)
0
0
0
(2 722)
0
0
0
(2 978)
0
0
0
(3 038)
0
0
0
(3 545)
0
0
0
(3 759)
0
0
0
Depreciation & Amortization
0
(242)
0
0
0
(228)
0
0
0
(330)
0
0
0
(348)
0
0
0
(468)
0
0
0
(471)
0
0
0
(434)
0
0
0
(462)
0
0
0
(569)
0
0
0
(571)
0
0
0
Other Operating Expenses
(1)
(1)
(10)
(8)
(9)
0
(1)
0
(1)
(2 489)
(1)
0
(1)
0
0
0
(1)
(1)
0
(1)
0
(1)
(2)
0
0
(1)
(1)
0
0
0
0
1
0
(2)
0
(3)
(4)
(1)
(2)
0
0
Operating Income
6 720
N/A
7 470
+11%
7 298
-2%
7 898
+8%
8 291
+5%
8 321
+0%
8 617
+4%
8 516
-1%
8 567
+1%
8 151
-5%
7 563
-7%
7 324
-3%
6 974
-5%
6 865
-2%
7 500
+9%
8 063
+8%
8 411
+4%
8 573
+2%
8 318
-3%
7 690
-8%
7 898
+3%
8 122
+3%
8 682
+7%
9 118
+5%
8 544
-6%
8 852
+4%
9 399
+6%
9 471
+1%
9 683
+2%
10 286
+6%
10 534
+2%
10 640
+1%
10 826
+2%
10 341
-4%
9 423
-9%
8 420
-11%
7 299
-13%
5 882
-19%
5 466
-7%
5 905
+8%
6 985
+18%
Pre-Tax Income
Interest Income Expense
416
281
241
417
262
402
449
73
53
(325)
(507)
(343)
(402)
(97)
4
54
33
(128)
(45)
(28)
(48)
134
46
(71)
(58)
(84)
(33)
99
80
124
194
194
246
525
1 593
1 726
1 772
1 502
1 296
1 230
1 248
Non-Reccuring Items
141
16
34
32
34
(127)
(218)
(192)
(126)
(147)
(135)
(114)
(161)
(1 249)
(1 341)
(1 291)
(1 285)
(287)
(197)
(287)
(308)
(18)
(23)
(100)
(105)
(750)
(742)
(757)
(752)
(110)
(115)
(30)
(47)
(54)
(48)
(50)
(44)
(146)
(152)
(175)
(2 364)
Gain/Loss on Disposition of Assets
0
0
0
0
1
1
0
0
2
0
(38)
(40)
(42)
(89)
(49)
(46)
(46)
2
3
4
4
27
26
24
15
(8)
(8)
(7)
0
8
9
8
9
10
15
16
19
16
13
17
22
Total Other Income
315
315
322
431
398
429
435
326
303
233
189
274
281
268
335
341
351
319
292
247
259
263
242
256
311
325
307
408
342
299
290
214
222
294
340
365
385
389
361
418
358
Pre-Tax Income
7 593
N/A
8 082
+6%
7 895
-2%
8 778
+11%
8 986
+2%
9 026
+0%
9 284
+3%
8 724
-6%
8 799
+1%
7 914
-10%
7 072
-11%
7 101
+0%
6 650
-6%
5 698
-14%
6 449
+13%
7 121
+10%
7 464
+5%
8 479
+14%
8 371
-1%
7 626
-9%
7 805
+2%
8 528
+9%
8 973
+5%
9 227
+3%
8 707
-6%
8 335
-4%
8 923
+7%
9 214
+3%
9 353
+2%
10 607
+13%
10 914
+3%
11 028
+1%
11 256
+2%
11 116
-1%
11 323
+2%
10 477
-7%
9 431
-10%
7 643
-19%
6 984
-9%
7 395
+6%
6 249
-15%
Net Income
Tax Provision
(2 812)
(3 060)
(2 878)
(3 176)
(3 295)
(3 518)
(3 647)
(3 420)
(3 366)
(2 998)
(2 747)
(2 815)
(2 739)
(2 808)
(2 934)
(3 070)
(3 046)
(2 740)
(2 782)
(2 416)
(2 493)
(2 634)
(2 689)
(2 779)
(2 445)
(2 510)
(2 612)
(2 699)
(2 761)
(2 759)
(2 818)
(2 707)
(2 740)
(2 693)
(2 778)
(2 532)
(2 392)
(1 911)
(1 800)
(1 938)
(2 095)
Income from Continuing Operations
4 781
5 022
5 017
5 602
5 691
5 508
5 637
5 304
5 433
4 916
4 325
4 286
3 911
2 890
3 515
4 051
4 418
5 739
5 589
5 210
5 312
5 894
6 284
6 448
6 262
5 825
6 311
6 515
6 592
7 848
8 096
8 321
8 516
8 423
8 545
7 945
7 039
5 732
5 184
5 457
4 154
Income to Minority Interest
(50)
(56)
(68)
(71)
(67)
(52)
(42)
(34)
(23)
5
39
(4)
(52)
(169)
(328)
(381)
(460)
(386)
(342)
(339)
(334)
(361)
(412)
(416)
(456)
(496)
(505)
(554)
(548)
(569)
(605)
(600)
(657)
(729)
(755)
(836)
(890)
(877)
(872)
(778)
(584)
Net Income (Common)
4 732
N/A
4 966
+5%
4 950
0%
5 532
+12%
5 623
+2%
5 455
-3%
5 594
+3%
5 269
-6%
5 409
+3%
4 921
-9%
4 366
-11%
4 283
-2%
3 859
-10%
2 720
-30%
3 184
+17%
3 668
+15%
3 957
+8%
5 352
+35%
5 246
-2%
4 870
-7%
4 976
+2%
5 532
+11%
5 871
+6%
6 031
+3%
5 806
-4%
5 328
-8%
5 805
+9%
5 960
+3%
6 043
+1%
7 278
+20%
7 491
+3%
7 720
+3%
7 858
+2%
7 693
-2%
7 789
+1%
7 108
-9%
6 148
-14%
4 854
-21%
4 310
-11%
4 678
+9%
3 569
-24%
EPS (Diluted)
249.05
N/A
261.36
+5%
260.52
0%
291.15
+12%
295.94
+2%
282.97
-4%
294.42
+4%
277.31
-6%
284.68
+3%
255.44
-10%
229.78
-10%
225.42
-2%
203.1
-10%
141.73
-30%
167.57
+18%
193.05
+15%
208.26
+8%
278.5
+34%
276.1
-1%
256.31
-7%
258.66
+1%
287.6
+11%
305.08
+6%
313.29
+3%
301.42
-4%
276.69
-8%
301.3
+9%
309.25
+3%
313.41
+1%
377.57
+20%
388.45
+3%
400.16
+3%
411.86
+3%
398.89
-3%
404.66
+1%
368.97
-9%
320.42
-13%
253.08
-21%
226.85
-10%
246.11
+8%
189.81
-23%

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 135,300+ 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.