Stock 5009 FUJI KOSAN COMPANY, LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Fuji Kosan Company, Ltd.

Equities

5009

JP3812800005

Oil & Gas Refining and Marketing

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,819 JPY +0.66% Intraday chart for Fuji Kosan Company, Ltd. +2.08% -2.41%
2023 Fuji Kosan Company, Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2022 Fuji Kosan Company, Ltd. agreed to acquire Kankyo Kaihatsu Kogyo K.K. from Toru Hasegawa. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 5,366 5,697 3,069 9,717 6,065 7,827
Enterprise Value (EV) 1 881.5 2,483 -453.3 5,104 2,027 5,112
P/E ratio 7.32 x -47.5 x 5.43 x 15.4 x 3.58 x 19.9 x
Yield 2.61% 2.36% 4.31% 1.89% 7.04% 5.88%
Capitalization / Revenue 0.09 x 0.09 x 0.05 x 0.23 x 0.1 x 0.12 x
EV / Revenue 0.02 x 0.04 x -0.01 x 0.12 x 0.03 x 0.08 x
EV / EBITDA 0.75 x 2.83 x -0.5 x 3.84 x 1.66 x 4.26 x
EV / FCF 1.94 x -7.46 x -0.35 x -7.21 x -7.67 x 63.5 x
FCF Yield 51.5% -13.4% -288% -13.9% -13% 1.57%
Price to Book 0.54 x 0.6 x 0.32 x 0.97 x 0.62 x 0.84 x
Nbr of stocks (in thousands) 8,739 8,391 8,271 7,971 6,571 6,577
Reference price 2 614.0 679.0 371.0 1,219 923.0 1,190
Announcement Date 6/28/18 6/27/19 6/26/20 6/24/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 56,834 61,063 56,658 42,391 60,488 65,073
EBITDA 1 1,180 877 900 1,329 1,218 1,199
EBIT 1 700 354 341 656 519 339
Operating Margin 1.23% 0.58% 0.6% 1.55% 0.86% 0.52%
Earnings before Tax (EBT) 1 821 -140 860 947 2,365 739
Net income 1 733 -123 565 632 2,038 393
Net margin 1.29% -0.2% 1% 1.49% 3.37% 0.6%
EPS 2 83.88 -14.29 68.35 79.17 257.5 59.77
Free Cash Flow 1 453.9 -332.8 1,306 -707.8 -264.4 80.5
FCF margin 0.8% -0.54% 2.31% -1.67% -0.44% 0.12%
FCF Conversion (EBITDA) 38.46% - 145.12% - - 6.71%
FCF Conversion (Net income) 61.92% - 231.17% - - 20.48%
Dividend per Share 2 16.00 16.00 16.00 23.00 65.00 70.00
Announcement Date 6/28/18 6/27/19 6/26/20 6/24/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 24,903 16,375 22,485 17,929 15,100 29,151 19,015 13,145 26,152 18,295
EBITDA - - - - - - - - - -
EBIT 1 125 321 135 259 64 153 206 174 519 402
Operating Margin 0.5% 1.96% 0.6% 1.44% 0.42% 0.52% 1.08% 1.32% 1.98% 2.2%
Earnings before Tax (EBT) 1 202 570 157 286 135 269 222 214 603 425
Net income 1 126 390 84 187 80 163 94 140 373 279
Net margin 0.51% 2.38% 0.37% 1.04% 0.53% 0.56% 0.49% 1.07% 1.43% 1.53%
EPS 2 15.24 48.81 10.66 23.39 12.21 24.91 14.29 21.43 56.75 42.45
Dividend per Share - - 23.00 - - 28.00 - - 28.00 -
Announcement Date 10/31/19 10/30/20 10/29/21 2/4/22 7/29/22 10/31/22 2/6/23 7/31/23 10/31/23 2/5/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 4,484 3,214 3,522 4,613 4,038 2,715
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 454 -333 1,306 -708 -264 80.5
ROE (net income / shareholders' equity) 7.64% -1.27% 5.96% 6.47% 20.6% 4.12%
ROA (Net income/ Total Assets) 2.43% 1.18% 1.17% 2.27% 1.71% 1.12%
Assets 1 30,186 -10,421 48,348 27,851 119,433 35,231
Book Value Per Share 2 1,135 1,126 1,174 1,253 1,487 1,415
Cash Flow per Share 2 513.0 385.0 434.0 579.0 615.0 417.0
Capex 1 712 1,091 484 1,441 608 628
Capex / Sales 1.25% 1.79% 0.85% 3.4% 1.01% 0.97%
Announcement Date 6/28/18 6/27/19 6/26/20 6/24/21 6/29/22 6/29/23
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 Petroleum Product Wholesale

1st Jan change Capi.
FUJI KOSAN COMPANY, LTD. Stock Fuji Kosan Company, Ltd.
-2.41% 76.08M
PTT OIL AND RETAIL BUSINESS Stock PTT Oil and Retail Business
-5.24% 5.86B
PETRONAS DAGANGAN Stock PETRONAS Dagangan
0.00% 4.55B
QATAR FUEL COMPANY Q.P.S.C. ("WOQOD") Stock Qatar Fuel Company Q.P.S.C. ("WOQOD")
-13.69% 3.91B
RUBIS Stock Rubis
+44.27% 3.57B
VIVA ENERGY GROUP LIMITED Stock Viva Energy Group Limited
-1.43% 3.56B
AMERIGAS PARTNERS, L.P. Stock AmeriGas Partners, L.P.
+23.40% 3.23B
PT AKR CORPORINDO TBK Stock PT AKR Corporindo Tbk
+8.47% 1.95B
GLOBAL PARTNERS LP Stock Global Partners LP
+11.60% 1.6B
WORLD KINECT CORPORATION Stock World Kinect Corporation
+1.01% 1.38B
Petroleum Product Wholesale
  1. Stock Market
  2. Equities
  3. 5009 Stock
  4. Financials Fuji Kosan Company, Ltd.