F

Fujimori Kogyo Co Ltd
TSE:7917

Watchlist Manager
Fujimori Kogyo Co Ltd
TSE:7917
Watchlist
Price: 1 156 JPY 0.35% Market Closed
Market Cap: 89.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+16%
5Y
+34%
10Y
+60%
Operating Income
+
3Y
+19%
5Y
+6%
10Y
+18%
Net Income
+
3Y
-4%
5Y
+14%
10Y
+29%

Earnings Waterfall
Fujimori Kogyo Co Ltd

Revenue
153.6B JPY
Cost of Revenue
-118.4B JPY
Gross Profit
35.3B JPY
Operating Expenses
-25.2B JPY
Operating Income
10.1B JPY
Other Expenses
-3.3B JPY
Net Income
6.8B JPY

Income Statement
Fujimori Kogyo Co Ltd

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
73
0
0
64
0
0
62
125
188
248
240
228
213
197
183
148
112
75
41
32
26
24
22
20
18
22
21
20
18
17
18
27
38
42
49
48
47
44
42
38
32
32
50
53
53
52
31
26
25
23
22
21
19
18
22
25
27
46
47
48
50
73
80
83
95
135
0
0
Revenue
50 451
N/A
50 900
+1%
52 267
+3%
53 880
+3%
55 021
+2%
57 084
+4%
57 850
+1%
58 805
+2%
59 619
+1%
60 797
+2%
61 516
+1%
58 348
-5%
56 490
-3%
54 247
-4%
55 101
+2%
56 687
+3%
58 159
+3%
58 550
+1%
78 033
+33%
79 887
+2%
80 283
+0%
81 928
+2%
82 571
+1%
82 205
0%
83 265
+1%
84 902
+2%
84 728
0%
85 544
+1%
86 309
+1%
85 614
-1%
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%
136 155
+3%
142 731
+5%
145 687
+2%
147 779
+1%
150 735
+2%
151 573
+1%
153 615
+1%
Gross Profit
Cost of Revenue
(41 743)
(42 172)
(43 619)
(45 123)
(45 892)
(47 518)
(48 376)
(50 457)
(51 842)
(52 979)
(53 226)
(51 235)
(49 016)
(46 085)
(44 846)
(45 588)
(46 553)
(46 965)
(62 896)
(64 217)
(64 919)
(66 309)
(66 771)
(66 525)
(66 575)
(67 403)
(67 181)
(67 533)
(68 314)
(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)
(106 410)
(110 744)
(112 708)
(113 903)
(115 999)
(116 496)
(118 365)
Gross Profit
8 708
N/A
8 729
+0%
8 648
-1%
8 757
+1%
9 128
+4%
9 566
+5%
9 474
-1%
8 349
-12%
7 777
-7%
7 818
+1%
8 289
+6%
7 113
-14%
7 474
+5%
8 162
+9%
10 255
+26%
11 099
+8%
11 606
+5%
11 585
0%
15 137
+31%
15 670
+4%
15 364
-2%
15 619
+2%
15 800
+1%
15 680
-1%
16 690
+6%
17 499
+5%
17 547
+0%
18 011
+3%
17 995
0%
18 023
+0%
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%
29 745
+5%
31 987
+8%
32 979
+3%
33 876
+3%
34 736
+3%
35 077
+1%
35 250
+0%
Operating Income
Operating Expenses
(7 284)
(7 500)
(7 522)
(7 633)
(7 768)
(7 866)
(8 010)
(7 755)
(7 740)
(7 593)
(7 552)
(7 576)
(7 439)
(7 424)
(7 317)
(7 557)
(7 687)
(7 873)
(10 470)
(10 454)
(10 473)
(10 471)
(10 977)
(11 375)
(11 675)
(11 879)
(11 633)
(11 377)
(11 356)
(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)
(21 401)
(22 228)
(22 876)
(23 542)
(24 620)
(24 981)
(25 191)
Selling, General & Administrative
(7 284)
(7 490)
(7 522)
(7 633)
(6 851)
(7 866)
(8 010)
(7 751)
(7 740)
(7 140)
(7 608)
(6 189)
(6 068)
(6 004)
(5 864)
(6 018)
(6 093)
(6 221)
(8 280)
(8 793)
(9 367)
(9 929)
(8 662)
(11 362)
(11 668)
(11 873)
(8 930)
(11 372)
(11 351)
(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)
(16 347)
(22 227)
(22 874)
(23 541)
(19 086)
(24 978)
(25 190)
Research & Development
0
0
0
0
0
0
0
0
0
(357)
(719)
(1 095)
(1 082)
(1 133)
(1 170)
(1 251)
(1 305)
(1 368)
(1 857)
0
0
0
(1 930)
0
0
0
(2 067)
0
0
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
(4 431)
0
0
0
(4 735)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(96)
(193)
(292)
(289)
(287)
(283)
(288)
(289)
(284)
(333)
(229)
(141)
(53)
(384)
(12)
(6)
(5)
(635)
0
0
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
(622)
0
0
0
(797)
0
0
Other Operating Expenses
0
(10)
0
0
(917)
0
0
(4)
0
0
968
0
0
0
0
0
0
0
0
(1 432)
(965)
(489)
(1)
(1)
0
(1)
(1)
(5)
(5)
(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
(1)
(1)
(2)
(1)
(2)
(3)
(1)
Operating Income
1 424
N/A
1 227
-14%
1 126
-8%
1 124
0%
1 361
+21%
1 700
+25%
1 464
-14%
593
-59%
37
-94%
225
+508%
738
+228%
(463)
N/A
35
N/A
738
+2 009%
2 938
+298%
3 542
+21%
3 919
+11%
3 712
-5%
4 667
+26%
5 216
+12%
4 891
-6%
5 148
+5%
4 823
-6%
4 305
-11%
5 015
+16%
5 620
+12%
5 914
+5%
6 634
+12%
6 639
+0%
6 720
+1%
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%
8 344
+19%
9 759
+17%
10 103
+4%
10 334
+2%
10 116
-2%
10 096
0%
10 059
0%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
(40)
(105)
(118)
(113)
(62)
(142)
(136)
(130)
(80)
(187)
(165)
(308)
(246)
(230)
(93)
15
87
49
161
211
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
1 097
345
367
233
378
89
214
Non-Reccuring Items
(106)
(695)
4 332
4 357
4 879
(99)
(91)
(44)
(1)
(31)
4
(128)
(33)
(53)
(98)
(305)
(262)
(138)
(299)
(187)
(400)
(397)
(264)
(144)
229
398
660
459
305
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)
(2 608)
(2 613)
(3 009)
(835)
(771)
(808)
(389)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(2)
(2)
(8)
(6)
2
8
10
2
(316)
(314)
(316)
(316)
29
24
0
0
(3)
1
0
0
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
11
10
6
(1)
12
8
7
Total Other Income
11
5 104
84
104
(4 917)
86
81
76
26
88
92
268
243
164
203
202
199
171
377
343
423
415
499
513
465
456
345
359
311
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
379
376
(31)
(36)
(121)
19
337
Pre-Tax Income
1 329
N/A
5 636
+324%
5 542
-2%
5 585
+1%
1 323
-76%
1 687
+28%
1 454
-14%
626
-57%
62
-90%
240
+287%
727
+203%
(449)
N/A
126
N/A
789
+526%
2 909
+269%
3 313
+14%
3 728
+13%
3 349
-10%
4 244
+27%
4 891
+15%
4 290
-12%
4 949
+15%
4 852
-2%
4 581
-6%
5 724
+25%
6 558
+15%
6 969
+6%
7 614
+9%
7 467
-2%
7 593
+2%
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%
7 223
+16%
7 877
+9%
7 436
-6%
9 695
+30%
9 614
-1%
9 404
-2%
10 228
+9%
Net Income
Tax Provision
(565)
(2 262)
(2 228)
(2 257)
(525)
(672)
(551)
(191)
88
(5)
(251)
152
(26)
(293)
(1 059)
(1 153)
(1 272)
(1 259)
(1 574)
(1 925)
(1 749)
(1 956)
(1 984)
(1 799)
(2 120)
(2 319)
(2 445)
(2 730)
(2 745)
(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)
(2 118)
(2 233)
(1 980)
(2 122)
(2 167)
(1 956)
(2 533)
Income from Continuing Operations
764
3 374
3 314
3 328
798
1 015
903
436
150
235
475
(297)
100
496
1 850
2 160
2 456
2 090
2 670
2 966
2 541
2 993
2 868
2 782
3 604
4 239
4 524
4 884
4 722
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
5 105
5 644
5 456
7 573
7 447
7 448
7 695
Income to Minority Interest
(27)
(24)
(31)
(32)
(24)
(31)
(38)
(55)
(65)
(69)
(76)
(62)
(75)
(45)
(44)
(23)
(34)
17
(10)
(35)
(31)
(69)
(39)
(18)
(28)
(47)
(61)
(68)
(59)
(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)
(572)
(639)
(754)
(892)
(916)
(892)
(894)
Net Income (Common)
733
N/A
3 346
+356%
3 281
-2%
3 296
+0%
774
-77%
981
+27%
860
-12%
377
-56%
85
-77%
163
+92%
398
+144%
(361)
N/A
27
N/A
449
+1 563%
1 803
+302%
2 131
+18%
2 415
+13%
2 103
-13%
2 657
+26%
2 930
+10%
2 508
-14%
2 923
+17%
2 828
-3%
2 763
-2%
3 578
+29%
4 190
+17%
4 462
+6%
4 814
+8%
4 660
-3%
4 732
+2%
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%
4 532
+27%
5 004
+10%
4 701
-6%
6 681
+42%
6 530
-2%
6 555
+0%
6 800
+4%
EPS (Diluted)
10.62
N/A
185.88
+1 650%
193
+4%
47.65
-75%
45.52
-4%
57.7
+27%
12.42
-78%
22.17
+79%
5
-77%
2.35
-53%
23.41
+896%
-21.23
N/A
0.39
N/A
26.41
+6 672%
106.05
+302%
30.79
-71%
34.84
+13%
30.32
-13%
38.33
+26%
42.24
+10%
36.21
-14%
42.28
+17%
40.85
-3%
40
-2%
51.72
+29%
60.53
+17%
63.37
+5%
62.5
-1%
60.51
-3%
61.35
+1%
64.44
+5%
64.22
0%
71.76
+12%
72.91
+2%
70.74
-3%
72.54
+3%
68.25
-6%
70.07
+3%
63.85
-9%
56.92
-11%
55.82
-2%
50.24
-10%
35.43
-29%
41.44
+17%
47.73
+15%
51.46
+8%
69.62
+35%
68.21
-2%
63.31
-7%
64.66
+2%
71.9
+11%
76.27
+6%
78.32
+3%
75.35
-4%
69.17
-8%
75.32
+9%
77.31
+3%
78.35
+1%
94.39
+20%
97.11
+3%
100.04
+3%
102.96
+3%
99.72
-3%
101.16
+1%
92.24
-9%
80.1
-13%
63.27
-21%
56.71
-10%
61.52
+8%
47.45
-23%
59.79
+26%
66.68
+12%
62.6
-6%
88.92
+42%
87
-2%
88.26
+1%
92.49
+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 308,000+ 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.