FUJITSU LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,426 JPY | -2.30% |
|
-0.92% | +14.01% |
| Apr. 26 | Fujitsu Initiates 180 Billion Yen Share Buyback Program | MT |
| Apr. 25 | Fujitsu’s Attributable Profit Jumps 18.3% in Fiscal 2024 | MT |
Valuation
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,618,641 | 1,953,446 | 3,184,037 | 3,618,813 | 3,359,071 | 4,461,188 | - | - |
| Enterprise Value (EV) 1 | 1,518,168 | 1,907,158 | 3,018,530 | 3,420,112 | 3,214,345 | 4,483,432 | 4,195,614 | 4,065,969 |
| P/E ratio | 15.6 x | 12.3 x | 15.8 x | 19.9 x | 16.1 x | 18.4 x | 16.9 x | 15.7 x |
| Yield | 1.88% | 1.85% | 1.25% | 1.19% | 1.35% | 1.07% | 1.16% | 1.29% |
| Capitalization / Revenue | 0.41 x | 0.51 x | 0.89 x | 1.01 x | 0.9 x | 1.22 x | 1.2 x | 1.13 x |
| EV / Revenue | 0.38 x | 0.49 x | 0.84 x | 0.95 x | 0.87 x | 1.19 x | 1.13 x | 1.03 x |
| EV / EBITDA | 5.27 x | 4.48 x | 6.83 x | 8.43 x | 6.24 x | 13 x | 9.27 x | 7.4 x |
| EV / FCF | 15.9 x | 8.18 x | 12.8 x | 18.1 x | 18.1 x | 29.5 x | 14 x | 16.1 x |
| FCF Yield | 6.28% | 12.2% | 7.83% | 5.53% | 5.52% | 3.39% | 7.15% | 6.21% |
| Price to Book | 1.43 x | 1.57 x | 2.2 x | 2.27 x | 2.12 x | 2.61 x | 2.47 x | 2.26 x |
| Nbr of stocks (in thousands) | 2,026,849 | 2,002,508 | 1,990,023 | 1,965,144 | 1,883,415 | 1,839,286 | - | - |
| Reference price 2 | 798.6 | 975.5 | 1,600 | 1,842 | 1,784 | 2,426 | 2,426 | 2,426 |
| Announcement Date | 4/26/19 | 5/14/20 | 4/28/21 | 4/28/22 | 4/27/23 | 4/25/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,952,437 | 3,857,797 | 3,589,700 | 3,586,800 | 3,713,700 | 3,756,000 | 3,713,483 | 3,943,301 |
| EBITDA 1 | 288,333 | 425,520 | 442,152 | 405,577 | 514,842 | 345,824 | 452,566 | 549,142 |
| EBIT 1 | 130,227 | 211,483 | 266,300 | 219,200 | 335,600 | 160,200 | 334,866 | 387,821 |
| Operating Margin | 3.29% | 5.48% | 7.42% | 6.11% | 9.04% | 4.27% | 9.02% | 9.83% |
| Earnings before Tax (EBT) 1 | 161,785 | 228,564 | 291,800 | 239,900 | 371,800 | 178,180 | 376,120 | 409,690 |
| Net income 1 | 104,562 | 160,042 | 202,700 | 182,600 | 215,100 | 254,400 | 250,470 | 273,623 |
| Net margin | 2.65% | 4.15% | 5.65% | 5.09% | 5.79% | 6.77% | 6.74% | 6.94% |
| EPS 2 | 51.25 | 79.12 | 101.4 | 92.42 | 110.8 | 135.6 | 143.9 | 154.6 |
| Free Cash Flow 1 | 95,274 | 233,057 | 236,386 | 189,080 | 177,520 | 151,982 | 299,900 | 252,633 |
| FCF margin | 2.41% | 6.04% | 6.59% | 5.27% | 4.78% | 4.05% | 8.08% | 6.41% |
| FCF Conversion (EBITDA) | 33.04% | 54.77% | 53.46% | 46.62% | 34.48% | 43.95% | 66.27% | 46.01% |
| FCF Conversion (Net income) | 91.12% | 145.62% | 116.62% | 103.55% | 82.53% | 59.74% | 119.73% | 92.33% |
| Dividend per Share 2 | 15.00 | 18.00 | 20.00 | 22.00 | 24.00 | 26.00 | 28.10 | 31.25 |
| Announcement Date | 4/26/19 | 5/14/20 | 4/28/21 | 4/28/22 | 4/27/23 | 4/25/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: März | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,828,763 | 2,029,034 | 1,631,800 | 1,957,900 | 861,031 | 1,663,011 | 880,526 | 1,043,300 | 1,923,800 | 818,862 | 886,400 | 1,705,300 | 931,424 | 1,076,976 | 2,008,400 | 799,640 | 912,257 | 1,711,897 | 930,825 | 1,113,300 | 2,044,200 | 790,916 | 884,508 | - | 871,000 | 1,034,000 | - |
| EBITDA 1 | - | - | - | - | 93,046 | - | 110,068 | 124,396 | - | 70,285 | 118,038 | - | 115,260 | 211,259 | - | 37,683 | 87,534 | - | 49,507 | 171,100 | - | 52,705 | 87,760 | - | - | - | - |
| EBIT 1 | 71,060 | 140,423 | 62,200 | 204,100 | 47,744 | 81,483 | 65,185 | 72,500 | 137,600 | 25,602 | 75,367 | 100,900 | 72,316 | 162,329 | 234,700 | -1,665 | 46,445 | 44,780 | 3,309 | 112,100 | 115,420 | 21,000 | 55,750 | - | 78,500 | 182,500 | - |
| Operating Margin | 3.89% | 6.92% | 3.81% | 10.42% | 5.54% | 4.9% | 7.4% | 6.95% | 7.15% | 3.13% | 8.5% | 5.92% | 7.76% | 15.07% | 11.69% | -0.21% | 5.09% | 2.62% | 0.36% | 10.07% | 5.65% | 2.66% | 6.3% | - | 9.01% | 17.65% | - |
| Earnings before Tax (EBT) 1 | 80,805 | 147,759 | 68,000 | 223,800 | 49,917 | 89,512 | 68,910 | 81,478 | 150,388 | 38,339 | 92,311 | 130,600 | 73,983 | 167,217 | 241,200 | 8,572 | 51,623 | 60,195 | 776 | 117,209 | 117,985 | 39,000 | 52,000 | 97,000 | 80,500 | 202,250 | 314,000 |
| Net income 1 | 63,659 | 96,383 | 47,100 | 155,600 | 28,774 | 52,939 | 71,344 | 58,317 | 129,661 | 17,283 | 54,698 | 71,900 | 40,768 | 102,432 | 143,200 | 4,354 | 33,458 | 37,812 | -11,728 | 228,300 | 216,590 | 19,767 | 32,246 | 53,503 | 52,962 | 138,788 | 207,924 |
| Net margin | 3.48% | 4.75% | 2.89% | 7.95% | 3.34% | 3.18% | 8.1% | 5.59% | 6.74% | 2.11% | 6.17% | 4.22% | 4.38% | 9.51% | 7.13% | 0.54% | 3.67% | 2.21% | -1.26% | 20.51% | 10.6% | 2.5% | 3.65% | - | 6.08% | 13.42% | - |
| EPS 2 | 31.41 | 47.71 | 23.53 | 77.85 | 14.52 | 26.68 | 36.07 | 29.67 | 65.74 | 8.795 | 27.83 | 36.62 | 20.92 | 53.22 | - | 2.312 | 17.76 | 20.07 | -6.224 | 121.7 | 115.5 | 10.49 | 17.78 | 28.39 | 29.18 | 76.38 | 110.3 |
| Dividend per Share 2 | 8.000 | 10.00 | 10.00 | 10.00 | 11.00 | 11.00 | - | 11.00 | 11.00 | - | 12.00 | 12.00 | - | 12.00 | 12.00 | - | 13.00 | 13.00 | - | 13.00 | 13.00 | - | 14.00 | 14.00 | - | 14.00 | 14.00 |
| Announcement Date | 10/29/19 | 5/14/20 | 10/27/20 | 4/28/21 | 10/27/21 | 10/27/21 | 1/27/22 | 4/28/22 | 4/28/22 | 7/29/22 | 10/27/22 | 10/27/22 | 1/31/23 | 4/27/23 | 4/27/23 | 7/27/23 | 10/26/23 | 10/26/23 | 1/31/24 | 4/25/24 | 4/25/24 | - | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 100,473 | 46,288 | 165,507 | 198,701 | 144,726 | 96,463 | 265,575 | 395,219 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 95,274 | 233,057 | 236,386 | 189,080 | 177,520 | 151,982 | 299,900 | 252,633 |
| ROE (net income / shareholders' equity) | 9.4% | 13.5% | 15.1% | 12% | 13.5% | 15.2% | 14.4% | 15% |
| ROA (Net income/ Total Assets) | 5.2% | 7.26% | 9.15% | 7.36% | 11.3% | 5.26% | 9.7% | 8.16% |
| Assets 1 | 2,012,057 | 2,202,951 | 2,214,712 | 2,481,228 | 1,908,026 | 4,840,422 | 2,581,636 | 3,352,580 |
| Book Value Per Share 2 | 559.0 | 620.0 | 729.0 | 809.0 | 843.0 | 953.0 | 982.0 | 1,073 |
| Cash Flow per Share 2 | 129.0 | 185.0 | 189.0 | 187.0 | 203.0 | 234.0 | 187.0 | 218.0 |
| Capex 1 | 120,637 | 132,970 | 128,771 | 143,251 | 121,000 | 195,839 | 138,160 | 140,320 |
| Capex / Sales | 3.05% | 3.45% | 3.59% | 3.99% | 3.26% | 5.21% | 3.72% | 3.56% |
| Announcement Date | 4/26/19 | 5/14/20 | 4/28/21 | 4/28/22 | 4/27/23 | 4/25/24 | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
2,426
JPY
Average target price
2,628
JPY
Spread / Average Target
+8.36%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +14.01% | 28.34B | |
| -12.23% | 194B | |
| +0.74% | 166B | |
| +2.19% | 153B | |
| +4.34% | 99.85B | |
| +7.04% | 77.56B | |
| +19.09% | 73.55B | |
| -7.30% | 71B | |
| -20.54% | 52.81B | |
| +0.53% | 47.86B |
- Stock Market
- Equities
- 6702 Stock
- Financials Fujitsu Limited
