XIDX
FUJI
Market cap27mUSD
May 14, Last price
344.00IDR
1D
1.78%
1Q
8.18%
IPO
129.33%
Name
Fuji Finance Indonesia Tbk PT
Chart & Performance
P/E
40.52
P/S
34.21
EPS
8.49
Div Yield, %
—
Shrs. gr., 5y
2.56%
Rev. gr., 5y
12.50%
Revenues
13.07b
+93.48%
Net income
11.04b
+184.72%
CFO
0k
-100.00%
Earnings
Jun 04, 2025
Profile
PT Fuji Finance Indonesia Tbk operates as a finance company in Indonesia. It offers investment finance for various industrial machineries and equipment, such as power plant equipment, heavy equipment, and all types of vehicles; working capital finance; multipurpose finance for procurement of goods or services; invoice factoring services; bridging finance; and finance for green energy projects, such as solar power system. The company was founded in 1982 and is based in Jakarta, Indonesia. PT Fuji Finance Indonesia Tbk is a subsidiary of Indovalue Capital Asset Management Ltd.
Valuation
Title IDR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | ||||||||
Revenues | 13,073,680 93.48% | 6,757,016 -35.14% | 10,417,064 -11.03% | |||||
Cost of revenue | 3,386,631 | 6,648,696 | 3,531,510 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 9,687,049 | 108,320 | 6,885,554 | |||||
NOPBT Margin | 74.10% | 1.60% | 66.10% | |||||
Operating Taxes | 2,345,823 | 39,656 | 2,035,090 | |||||
Tax Rate | 24.22% | 36.61% | 29.56% | |||||
NOPAT | 7,341,226 | 68,664 | 4,850,465 | |||||
Net income | 11,035,226 184.72% | 3,875,779 -53.37% | 8,312,405 -9.65% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | ||||||||
Long-term debt | (2,909,640) | |||||||
Deferred revenue | 459,910 | 2,909,640 | ||||||
Other long-term liabilities | 1,445,546 | 1,143,083 | 1,240,518 | |||||
Net debt | (82,982,445) | (122,079,291) | (120,127,129) | |||||
| Cash flow | ||||||||
Cash from operating activities | 6,557,668 | 41,408,425 | ||||||
CAPEX | (1,533) | |||||||
Cash from investing activities | (1,533) | |||||||
Cash from financing activities | (614,343) | (614,343) | (614,343) | |||||
FCF | (43,841,559) | (44,268,847) | 4,449,628 | |||||
| Balance | ||||||||
Cash | 82,982,445 | 122,079,291 | 117,217,489 | |||||
Long term investments | ||||||||
Excess cash | 82,328,761 | 121,741,440 | 116,696,635 | |||||
Stockholders' equity | 149,858,941 | 138,823,715 | 17,730,448 | |||||
Invested Capital | 91,683,954 | 41,195,169 | 140,760,600 | |||||
ROIC | 11.05% | 0.08% | 4.11% | |||||
ROCE | 5.53% | 0.07% | 4.31% | |||||
| EV | ||||||||
Common stock shares outstanding | 1,300,000 | 1,300,000 | 1,300,000 | |||||
Price | 324.00 20.90% | 268.00 -46.18% | 498.00 -19.68% | |||||
Market cap | 421,200,000 20.90% | 348,400,000 -46.18% | 647,400,000 -19.68% | |||||
EV | 338,217,555 | 226,320,709 | 410,167,112 | |||||
EBITDA | 9,687,049 | 855,518 | 7,633,326 | |||||
EV/EBITDA | 34.91 | 264.54 | 53.73 | |||||
Interest | ||||||||
Interest/NOPBT | ||||||||