Valuation Fuji Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
7,011.00 ^JPY	-1.11%		-16.89%	+92.56%

09-21	Fuji Corporation(TSE:6134) added to FTSE All-World Index	CI
08-03	Fuji Corporation Revised Consolidated Earnings Guidance for the First Half Ending September 30, 2026 and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	214,399	215,497	248,466	186,651	409,763	616,358	-	-
Change	-	0.51%	15.3%	-24.88%	119.54%	50.42%	-	-
Enterprise Value (EV) ¹	147,339	151,375	183,819	127,471	361,808	564,713	548,299	536,776
Change	-	2.74%	21.43%	-30.65%	183.84%	56.08%	-2.91%	-2.1%
P/E	10.1x	10.5x	24.1x	17.5x	26.1x	14.8x	13.5x	11x
PBR	1.03x	0.96x	1.08x	0.85x	1.76x	2.44x	2.22x	1.93x
PEG	-	-3.02x	-0.5x	2.14x	0.5x	0x	1.39x	0.5x
Capitalization / Revenue	1.45x	1.41x	1.96x	1.47x	2.27x	2.56x	2.38x	2.07x
EV / Revenue	0.99x	0.99x	1.45x	1x	2x	2.35x	2.12x	1.8x
EV / EBITDA	3.92x	4.1x	7.97x	5.3x	9.33x	8.36x	7.46x	6.26x
EV / EBIT	5.17x	5.58x	13.7x	9.25x	12.4x	9.87x	8.75x	7.21x
EV / FCF	26.6x	55x	10.3x	14.8x	164x	24.7x	12.4x	10.6x
FCF Yield	3.75%	1.82%	9.69%	6.76%	0.61%	4.05%	8.07%	9.45%
Dividend per Share ²	70	80	80	80	90	166.7	215	231.7
Rate of return	3.15%	3.58%	3%	3.82%	1.93%	2.38%	3.07%	3.3%
EPS ²	219.7	212	110.6	119.6	178.8	473	518.9	634.6
Distribution rate	31.9%	37.7%	72.3%	66.9%	50.3%	35.2%	41.4%	36.5%
Net sales ¹	148,128	153,326	127,059	127,387	180,642	240,540	259,227	297,934
EBITDA ¹	37,565	36,888	23,051	24,072	38,790	67,538	73,503	85,711
EBIT ¹	28,472	27,108	13,421	13,781	29,282	57,213	62,651	74,441
Net income ¹	21,188	20,454	10,438	10,906	15,733	42,132	46,144	56,270
Net Debt ¹	-67,060	-64,122	-64,647	-59,180	-47,955	-51,644	-68,059	-79,581
Reference price ²	2,223.00	2,234.00	2,669.00	2,092.50	4,661.00	7,011.00	7,011.00	7,011.00
Nbr of stocks (in thousands)	96,446	96,462	93,093	89,200	87,913	87,913	-	-
Announcement Date	5/13/22	5/11/23	5/10/24	5/13/25	5/14/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FUJI CORPORATION	14.82x	2.35x	8.36x	2.38%	3.9B
PARKER-HANNIFIN CORPORATION	31.11x	5.52x	20.13x	0.84%	121B
ATLAS COPCO AB	33.43x	5.29x	20.06x	1.6%	95.61B
W.W. GRAINGER, INC.	28.62x	3.27x	18.89x	0.73%	62.68B
KEYSIGHT TECHNOLOGIES, INC.	38.8x	7.86x	23x	-.--%	56.39B
FASTENAL COMPANY	40.2x	6.27x	27.65x	1.9%	58.53B
FANUC CORPORATION	27.11x	4.99x	17.47x	2.22%	35.39B
INGERSOLL RAND INC.	31.31x	4.1x	15.45x	0.11%	30.18B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.93x	1.79x	12.9x	2.24%	30.46B
SMC CORPORATION	19.41x	3.31x	10.6x	1.57%	26.94B
Average	28.58x	4.47x	17.45x	1.36%	52.16B
Weighted average by Cap.	31.51x	5.07x	19.67x	1.18%