Stock 8278 FUJI CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Fuji Co., Ltd.

Equities

8278

JP3807400001

Food Retail & Distribution

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,921 JPY -0.52% Intraday chart for Fuji Co., Ltd. -1.89% +0.10%
Feb. 13 FUJI RETAILING CO.,LTD. Reports Sales Results for the Month of January 2024 CI
2023 Fuji Co., Ltd. Reports Earnings Results for the Full Year Ended February 28, 2023 CI

Valuation

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Capitalization 1 85,594 74,239 61,393 69,181 120,074 153,949
Enterprise Value (EV) 1 101,492 88,196 80,331 86,308 136,963 210,823
P/E ratio 14.4 x 10.2 x 11.7 x 16.6 x 30.5 x 17 x
Yield 0.67% 1.03% 1.24% 1.1% 0.79% 1.69%
Capitalization / Revenue 0.27 x 0.24 x 0.2 x 0.22 x 0.37 x 0.2 x
EV / Revenue 0.32 x 0.28 x 0.26 x 0.27 x 0.43 x 0.27 x
EV / EBITDA 7.79 x 6.7 x 6.37 x 6.88 x 9.57 x 7.16 x
EV / FCF 14.1 x -13.2 x 43.7 x 9.92 x -123 x 6.3 x
FCF Yield 7.08% -7.55% 2.29% 10.1% -0.81% 15.9%
Price to Book 1.02 x 0.87 x 0.7 x 0.74 x 1.26 x 0.74 x
Nbr of stocks (in thousands) 38,228 38,228 38,180 38,179 38,119 86,683
Reference price 2 2,239 1,942 1,608 1,812 3,150 1,776
Announcement Date 5/18/18 5/17/19 5/22/20 5/21/21 5/20/22 5/19/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net sales 1 316,638 312,388 313,462 315,382 320,865 784,967
EBITDA 1 13,031 13,159 12,618 12,542 14,308 29,432
EBIT 1 7,239 7,168 6,496 5,981 7,374 11,320
Operating Margin 2.29% 2.29% 2.07% 1.9% 2.3% 1.44%
Earnings before Tax (EBT) 1 7,711 9,691 7,532 6,843 6,205 12,815
Net income 1 5,602 7,255 5,241 4,179 3,937 9,033
Net margin 1.77% 2.32% 1.67% 1.33% 1.23% 1.15%
EPS 2 155.2 189.8 137.2 109.5 103.2 104.2
Free Cash Flow 1 7,181 -6,662 1,836 8,705 -1,110 33,470
FCF margin 2.27% -2.13% 0.59% 2.76% -0.35% 4.26%
FCF Conversion (EBITDA) 55.11% - 14.55% 69.4% - 113.72%
FCF Conversion (Net income) 128.19% - 35.04% 208.3% - 370.53%
Dividend per Share 2 15.00 20.00 20.00 20.00 25.00 30.00
Announcement Date 5/18/18 5/17/19 5/22/20 5/21/21 5/20/22 5/19/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 157,098 154,390 158,125 78,540 189,676 386,171 191,711 195,386 398,843 196,153
EBITDA - - - - - - - - - -
EBIT 1 3,454 2,578 3,305 1,576 2,742 5,108 231 2,338 6,053 1,210
Operating Margin 2.2% 1.67% 2.09% 2.01% 1.45% 1.32% 0.12% 1.2% 1.52% 0.62%
Earnings before Tax (EBT) 1 3,380 3,477 4,381 2,198 3,240 9,532 964 2,733 6,325 1,585
Net income 1 2,338 2,153 2,999 1,476 2,038 5,943 295 1,774 4,053 1,017
Net margin 1.49% 1.39% 1.9% 1.88% 1.07% 1.54% 0.15% 0.91% 1.02% 0.52%
EPS 2 61.16 56.39 78.57 38.68 23.52 68.57 3.400 20.48 46.76 11.74
Dividend per Share 10.00 10.00 12.50 - - 15.00 - - 15.00 -
Announcement Date 10/7/19 10/5/20 10/4/21 1/11/22 7/6/22 10/4/22 1/12/23 7/7/23 10/11/23 1/10/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net Debt 1 15,898 13,957 18,938 17,127 16,889 56,874
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.22 x 1.061 x 1.501 x 1.366 x 1.18 x 1.932 x
Free Cash Flow 1 7,181 -6,662 1,836 8,705 -1,110 33,470
ROE (net income / shareholders' equity) 7.26% 8.56% 6.05% 4.52% 4.17% 5.94%
ROA (Net income/ Total Assets) 2.84% 2.8% 2.45% 2.12% 2.59% 2.33%
Assets 1 197,462 259,385 214,119 197,225 152,072 387,051
Book Value Per Share 2 2,201 2,231 2,307 2,454 2,495 2,413
Cash Flow per Share 2 234.0 248.0 277.0 342.0 328.0 367.0
Capex 1 3,932 17,042 10,425 5,798 6,766 21,079
Capex / Sales 1.24% 5.46% 3.33% 1.84% 2.11% 2.69%
Announcement Date 5/18/18 5/17/19 5/22/20 5/21/21 5/20/22 5/19/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Supermarkets & Convenience Stores

1st Jan change Capi.
FUJI CO., LTD. Stock Fuji Co., Ltd.
+0.10% 1.06B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. Stock Fomento Económico Mexicano, S.A.B. de C.V.
-8.34% 38.15B
AVENUE SUPERMARTS LIMITED Stock Avenue Supermarts Limited
+12.80% 35.89B
SEVEN & I HOLDINGS CO., LTD. Stock Seven & i Holdings Co., Ltd.
+8.71% 33.82B
SM INVESTMENTS CORPORATION Stock SM Investments Corporation
+8.94% 20.11B
COLES GROUP LIMITED Stock Coles Group Limited
0.00% 14.21B
JERÓNIMO MARTINS, SGPS, S.A. Stock Jerónimo Martins, SGPS, S.A.
-15.97% 12.99B
ICA GRUPPEN Stock ICA Gruppen
-.--% 11.82B
CASEY'S GENERAL STORES, INC. Stock Casey's General Stores, Inc.
+15.23% 11.8B
CARREFOUR Stock Carrefour
-6.22% 11.66B
Supermarkets & Convenience Stores
  1. Stock Market
  2. Equities
  3. 8278 Stock
  4. Financials Fuji Co., Ltd.