XJPX9749
Market cap3.93bUSD
Dec 24, Last price
9,810.00JPY
1D
0.00%
1Q
9.00%
Jan 2017
607.79%
Name
Fuji Soft Inc
Chart & Performance
Profile
Fuji Soft Incorporated operates as an IT company worldwide. It offers PALRO, a humanoid robot technology that provides information and services; and cloud integration services, such as FSSaaBIS, a solution combined with SaaS for collaboration tools and virtualization environment. The company also provides security solutions, such as surveillance camera solution; finger vein authentication technology, consulting services; and security diagnosis services. In addition, it offers broadband solutions, including FSStream consisting system development, image creation, copyright transaction, video encoding, and Website building services; mobile solutions, including FSMobile, a service of mobile phone development. Further, the company offers digital living solutions comprising FSDTV middleware for association of radio industries and businesses; FSDTV middleware for IPTV; and FSDTV for mobile. Additionally, it provides data warehousing, outsourcing, and mobile phone and information appliance development services; operates AKIBA PLAZA for presentation, events, receptions, meetings, and seminars; and embedded technology. The company was formerly known as FUJISOFT ABC Incorporated and changed its name to Fuji Soft Incorporated in July 2006. Fuji Soft Incorporated was founded in 1970 and is headquartered in Yokohama, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 298,855,000 7.20% | 278,783,000 8.10% | 257,891,000 7.03% | |||||||
Cost of revenue | 239,882,000 | 224,405,000 | 207,253,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 58,973,000 | 54,378,000 | 50,638,000 | |||||||
NOPBT Margin | 19.73% | 19.51% | 19.64% | |||||||
Operating Taxes | 6,747,000 | 4,896,000 | 6,329,000 | |||||||
Tax Rate | 11.44% | 9.00% | 12.50% | |||||||
NOPAT | 52,226,000 | 49,482,000 | 44,309,000 | |||||||
Net income | 11,849,000 4.13% | 11,379,000 24.63% | 9,130,000 6.50% | |||||||
Dividends | (4,427,000) | (2,508,000) | (1,535,000) | |||||||
Dividend yield | 1.19% | 1.06% | 0.88% | |||||||
Proceeds from repurchase of equity | (4,000) | (1,000) | 9,686,000 | |||||||
BB yield | 0.00% | 0.00% | -5.57% | |||||||
Debt | ||||||||||
Debt current | 51,504,000 | 17,855,000 | 19,462,000 | |||||||
Long-term debt | 8,527,000 | 8,788,000 | 9,369,000 | |||||||
Deferred revenue | (3,315,000) | |||||||||
Other long-term liabilities | 7,412,000 | 7,364,000 | 8,564,000 | |||||||
Net debt | 7,621,000 | (13,786,000) | (19,875,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 16,151,000 | 13,519,000 | 15,907,000 | |||||||
CAPEX | (8,622,000) | (12,284,000) | (6,735,000) | |||||||
Cash from investing activities | (9,209,000) | (15,522,000) | 4,894,000 | |||||||
Cash from financing activities | (5,447,000) | (5,911,000) | (17,871,000) | |||||||
FCF | 40,345,000 | 40,483,000 | 43,110,000 | |||||||
Balance | ||||||||||
Cash | 43,424,000 | 41,236,000 | 45,351,000 | |||||||
Long term investments | 8,986,000 | (807,000) | 3,355,000 | |||||||
Excess cash | 37,467,250 | 26,489,850 | 35,811,450 | |||||||
Stockholders' equity | 123,685,000 | 135,269,000 | 126,145,000 | |||||||
Invested Capital | 158,892,750 | 154,112,150 | 139,300,550 | |||||||
ROIC | 33.37% | 33.73% | 31.75% | |||||||
ROCE | 30.03% | 29.57% | 28.92% | |||||||
EV | ||||||||||
Common stock shares outstanding | 62,990 | 62,843 | 62,711 | |||||||
Price | 5,910.00 56.35% | 3,780.00 36.22% | 2,775.00 7.56% | |||||||
Market cap | 372,269,363 56.72% | 237,544,816 36.50% | 174,022,842 7.77% | |||||||
EV | 384,463,363 | 248,829,816 | 178,856,842 | |||||||
EBITDA | 63,157,000 | 58,511,000 | 56,178,000 | |||||||
EV/EBITDA | 6.09 | 4.25 | 3.18 | |||||||
Interest | 45,000 | 49,000 | 58,000 | |||||||
Interest/NOPBT | 0.08% | 0.09% | 0.11% |