Fujimi Incorporated
| (at previous day's close) |
| Market Cap. |
33.591,20 |
m |
| Shares In Use |
25,94 |
m |
| Prev. Close |
1.295,00 |
|
| PE Ratio |
- |
|
| Dividend Yield |
2,70 |
% |
| EPS - basic |
- |
¥ |
| Dividend PS |
35,00 |
¥ |
| Dividend Cover |
- |
|
| Cash Flow PS |
292,42 |
¥ |
| Return On Equity (ROE) |
5,59 |
% |
| Operating Margin |
- |
% |
| PEG Factor |
- |
|
| EPS Growth Rate |
- |
% |
| Dividend PS Growth Rate |
16,67 |
% |
| Net Debt |
-10.825,00 |
m |
| Gross Gearing |
16,84 |
% |
| Quick Assets |
25.122,00 |
m |
| Net Working Cap |
41.269,00 |
m |
| Intangibles / Fixed Assets |
0,04 |
% |
| Turnover PS |
1.249,54 |
¥ |
| Pre-Tax Profit PS |
0,01 |
¥ |
| Retained Profit PS |
- |
¥ |
| Cash PS |
73.757,24 |
¥ |
| Net Cash PS |
42.653,68 |
¥ |
| Net Tangible Asset Value PS* |
59.986,55 |
¥ |
| Net Asset Value PS |
190.202,86 |
¥ |
| Spread |
3,00 (0,24%) |
|
| *Calculation based on Ordinary Capital figure as contained in last annual report, and the most recent shares in issue figure. Therefore the ratio might be exposed to inaccuracies. |
|
Fujimi Incorporated Balance Sheet (31/03/2013)
Fujimi Incorporated Share Price
| Sample Period † |
High |
Low |
| 1 week |
1.249,00 |
1.345,00 |
| 4 weeks |
1.249,00 |
1.407,00 |
| 12 weeks |
1.231,00 |
1.435,00 |
| 1 year |
1.231,00 |
1.878,00 |
Fujimi Incorporated (5 years)
|
Fujimi Incorporated Historic Returns
| Period * |
Open |
Change |
% |
Open Avg. |
Avg. Daily Vol [m] |
Total Vol. [m] |
VWAP |
| 1 week |
1.282,00 |
-27,00 |
-2,11 |
1.272,40 |
215.900,00 |
|
1.272,40 |
| 4 weeks |
1.315,00 |
-60,00 |
-4,56 |
1.307,12 |
255.600,00 |
|
1.306,52 |
| 12 weeks |
1.373,00 |
-118,00 |
-8,59 |
1.337,84 |
204.560,00 |
|
1.331,09 |
| 26 weeks |
1.798,00 |
-543,00 |
-30,20 |
1.454,38 |
228.311,00 |
|
1.454,12 |
| 1 year |
1.099,00 |
156,00 |
14,19 |
1.351,90 |
179.670,00 |
|
1.420,70 |
| 3 years |
1.214,00 |
41,00 |
3,38 |
1.167,62 |
93.045,00 |
|
1.298,01 |
| 5 years |
1.600,00 |
-345,00 |
-21,56 |
1.258,27 |
87.956,00 |
|
1.341,76 |
| * periods calculated are whole weeks rather than calendar months |
|
|
Fujimi Incorporated Key Management Ratio
|
Fujimi Incorporated Investment Ratios
| (Market value analysis) at previous day's close |
|
PQ Ratio |
0,76 |
|
|
PE Ratio |
- |
|
|
Tobin's Q Ratio
|
0,70 |
|
|
Tobin's Q Ratio (excl. intangibles) |
0,70 |
|
|
Dividend Yield |
2,70 |
% |
|
Market-to-Book Ratio |
0,68 |
|
|
Price-to-Pre-Tax Profit PS |
87.272,53 |
|
|
Price-to-Retained Profit PS |
- |
|
|
Price-to-Cash Flow PS |
4,43 |
|
|
Price-to-Sales PS |
1,04 |
|
|
Price-to-Net Tangible Asset Value PS |
0,02 |
|
|
Price-to-Cash PS |
0,02 |
|
|
Net Working Capital PS |
1.590,99 |
|
|
Price Pct to Working Capital PS |
0,81 |
% |
|
Earnings Yield |
- |
% |
|
Average PE |
- |
|
|
Years in average |
- |
|
|
PE to PE average |
- |
% |
|
Fujimi Incorporated Financial Ratios
| (Leverage Ratios) |
|
Debt Ratio |
-130,31 |
% |
|
Debt-to-Equity Ratio |
-0,26 |
|
|
Debt-to-Equity Ratio (excl. Intgbl) |
-0,27 |
|
|
Debt-to-Equity Market Value |
-0,32 |
|
|
Net Gearing |
-21,94 |
% |
|
Net Gearing (excl. Intangibles) |
-22,21 |
% |
|
Gross Gearing |
16,84 |
% |
|
Gross Gearing (excl. Intangibles) |
17,05 |
% |
|
Gearing Under 1 Year |
16,35 |
% |
|
Gearing Under 1 Year (excl. Intgbl) |
16,56 |
% |
|
Assets/Equity |
1,20 |
|
|
Cash/Equity |
0,47 |
|
|
(Liquidity Ratios) |
|
Net Working Capital to Total Assets |
83,65 |
% |
|
Current Ratio |
1,74 |
|
|
Quick Ratio (Acid Test) |
1,01 |
|
|
Liquidity Ratio |
2,37 |
|
|
Cash & Equiv/Current Assets |
136,30 |
% |
|
(Solvency Ratios) |
|
Enterprise Value |
146.981,95 |
m |
|
Sales |
0,23 |
|
|
CFO/Attributable Profit |
- |
|
|
CFO/Assets |
0,00 |
|
|
CFO/Debt |
0,00 |
|
|
Total Debt/Equity Market Value |
0,25 |
|
|
Total Debt/Sales |
0,26 |
|
|
Total Debt/Pre-Tax Profit |
2.158.222,92 |
|
|
Total Debt |
8.307,00 |
m |
|
Total Debt/Net Current Assets |
0,20 |
% |
|
(Dodds - Graham Ratios) |
|
|
|
3 yr Compound Earnings Growth |
- |
% |
|
5 yr Compound Earnings Growth |
- |
% |
|
10 yr Compound Earnings Growth |
- |
% |
|
Earn drops > 5% in 10yrs |
- |
|
|
Beta (60-Mnth) |
Beta (36-Mnth) |
| - |
- |
|
Alpha (60-Mnth) |
Alpha (36-Mnth) |
| - |
- |
|
Fujimi Incorporated Operating Ratios
| (Profitability Ratios) |
|
Return On Capital Employed (ROCE) |
0,00 |
% |
|
Return On Assets (ROA) |
- |
% |
|
Net Profit Margin |
- |
% |
|
Assets Turnover |
0,00 |
|
|
Return On Equity (ROE) |
5,59 |
% |
|
Return On Investment (ROI) |
- |
% |
|
Dividend Payout Ratio |
- |
% |
|
Plowback Ratio |
- |
% |
|
Growth from Plowback Ratio |
- |
% |
|
Net Income Of Revenues |
- |
% |
| (Asset Utilisation Multiples) |
|
Shareholders Equity Turnover |
0,00 |
|
|
Fixed Assets Turnover |
0,00 |
|
|
Current Assets Turnover |
0,00 |
|
|
Net Working Capital Turnover |
0,00 |
|
|
Inventory Turnover |
0,00 |
|
| (Other Operating Ratios) |
|
Total Assets-to-Sales |
1,49 |
|
|
Debtors-to-Sales |
25,66 |
% |
|
Debt Collection Period |
93,66 |
Days |
|
Fujimi Incorporated Dividends
| Type |
Curr. |
Dividend Amount |
Period Start |
Period End |
Total Dividend Amount |
| Final |
¥ |
30,00 |
30/03/2011 |
30/03/2012 |
30,00 |
| Final |
¥ |
30,00 |
30/03/2010 |
30/03/2011 |
30,00 |
| Final |
¥ |
30,00 |
30/03/2009 |
30/03/2010 |
30,00 |
| Final |
¥ |
30,00 |
30/03/2008 |
30/03/2009 |
30,00 |
| Final |
¥ |
43,00 |
30/03/2007 |
30/03/2008 |
43,00 |
|
Fujimi Incorporated Fundamentals
|
| |
30/03/2010 (¥) |
|
30/03/2011 (¥) |
|
30/03/2012 (¥) |
|
30/03/2013 (¥) |
|
|
Turnover |
28.177,00 |
100.00% |
|
30.869,00 |
100.00% |
|
27.424,00 |
100.00% |
|
32.412,00 |
100.00% |
m |
|
Pre tax profit |
1.467,00 |
5,21% |
|
2.764,00 |
8,95% |
|
980,00 |
3,57% |
|
3.849,00 |
11,88% |
m |
|
Attributable profit |
- |
-% |
|
- |
-% |
|
- |
-% |
|
- |
-% |
m |
|
Retained profit |
- |
-% |
|
- |
-% |
|
- |
-% |
|
- |
-% |
m |
|
Eps - basic |
29,06 |
|
|
28,52 |
|
|
19,91 |
|
|
- |
|
|
|
Eps - diluted |
39,98 |
|
|
- |
|
|
- |
|
|
- |
|
|
|
Dividends per share |
30,00 |
|
|
30,00 |
|
|
30,00 |
|
|
35,00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fujimi Incorporated Balance Sheet
| |
30/03/2010 (¥)
|
|
30/03/2011 (¥)
|
|
30/03/2012 (¥)
|
|
30/03/2013 (¥)
|
|
|
 
|
|
  |
|
  |
|
  |
|
|
|
| |
30/03/2010 (¥) |
|
30/03/2011 (¥) |
|
30/03/2012 (¥) |
|
30/03/2013 (¥) |
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed assets |
15.239,00 |
32,11% |
|
13.919,00 |
29,78% |
|
13.970,00 |
31,48% |
|
15.445,00 |
31,31% |
m |
Intangibles |
331,00 |
0,70% |
|
305,00 |
0,65% |
|
462,00 |
1,04% |
|
608,00 |
1,23% |
m |
|
Fixed investments |
253,00 |
0,53% |
|
98,00 |
0,21% |
|
99,00 |
0,22% |
|
115,00 |
0,23% |
m |
Current assets - other |
2.158,00 |
4,55% |
|
2.299,00 |
4,92% |
|
1.594,00 |
3,59% |
|
2.192,00 |
4,44% |
m |
|
Stocks |
4.675,00 |
9,85% |
|
5.047,00 |
10,80% |
|
6.240,00 |
14,06% |
|
5.855,00 |
11,87% |
m |
|
Debtors |
8.668,00 |
18,26% |
|
7.295,00 |
15,61% |
|
7.225,00 |
16,28% |
|
5.990,00 |
12,14% |
m |
Cash & securities |
16.138,00 |
34,00% |
|
17.771,00 |
38,03% |
|
14.791,00 |
33,33% |
|
19.132,00 |
38,78% |
m |
|
Other assets |
1.956,00 |
4,12% |
|
1.930,00 |
4,13% |
|
1.296,00 |
2,92% |
|
- |
-% |
m |
|
Deferred taxes |
751,00 |
1,58% |
|
632,00 |
1,35% |
|
434,00 |
0,98% |
|
- |
-% |
m |
|
|
|
TOTAL |
47.462,00 |
100,00% |
|
46.734,00 |
100,00% |
|
44.381,00 |
100,00% |
|
49.337,00 |
100,00% |
m |
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Creditors - short |
5.763,00 |
12,14% |
|
5.714,00 |
12,23% |
|
5.523,00 |
12,44% |
|
8.068,00 |
16,35% |
m |
Creditors - long |
273,00 |
0,58% |
|
218,00 |
0,47% |
|
215,00 |
0,48% |
|
239,00 |
0,48% |
m |
|
|
TOTAL |
6.036,00 |
12,72% |
|
5.932,00 |
12,69% |
|
5.738,00 |
12,93% |
|
8.307,00 |
16,84% |
m |
|
|
EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest |
191,00 |
0,40% |
|
205,00 |
0,44% |
|
231,00 |
0,52% |
|
- |
-% |
m |
|
Capital reserves |
41.235,00 |
86,88% |
|
40.597,00 |
86,87% |
|
38.412,00 |
86,55% |
|
41.030,00 |
83,16% |
m |
|
TOTAL |
41.426,00 |
87,28% |
|
40.802,00 |
87,31% |
|
38.643,00 |
87,07% |
|
41.030,00 |
83,16% |
m |
|
|
Fujimi Incorporated Cash Flow Statement
|
30/03/2010 (¥)
|
|
30/03/2011 (¥)
|
|
30/03/2012 (¥)
|
|
30/03/2013 (¥)
|
|
|
Operating CF |
6.768,00 |
|
4.342,00 |
|
1.162,00 |
|
7.585,00 |
|
|
Investing CF |
-1.594,00 |
|
-471,00 |
|
-2.876,00 |
|
-4.904,00 |
|
|
Financial CF |
-1.450,00 |
|
-2.073,00 |
|
-2.980,00 |
|
-827,00 |
|
|
Net change CF |
3.724,00 |
|
1.798,00 |
|
-4.694,00 |
|
1.854,00 |
|
|
|
|
|
|
|
|
|
|
|
Fujimi Incorporated Employee Data
|
30/03/2010 (¥)
|
|
30/03/2011 (¥)
|
|
30/03/2012 (¥)
|
|
30/03/2013 (¥)
|
|
|
Number of employees |
742,00 |
|
742,00 |
|
760,00 |
|
760,00 |
|
|
Sales per employee |
37,97 |
|
41,60 |
|
36,08 |
|
42,65 |
m |
|
|
|
|
|
|
|
|
|
|
|
Click here for feedback
|
|
