Valuation Fujikura Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 21/07/2026 BST			5-day change	1st Jan Change
4,672.00 ^JPY	+4.47%		-2.67%	+60.73%

07-10	Fujikura Signs Share Purchase Deal to Sell 60% Stake in Chinese JV	MT
07-10	Japan's Nikkei rises on AI rally as hopes of pension asset shift lift yen, bonds	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	172,312	258,805	628,275	1,489,310	6,771,351	7,404,108	-	-
Change	-	50.2%	142.76%	137.05%	354.66%	9.34%	-	-
Enterprise Value (EV) ¹	292,762	359,977	672,716	1,519,116	6,691,745	7,279,087	7,115,210	6,914,571
Change	-	22.96%	86.88%	125.82%	340.5%	8.78%	-2.25%	-2.82%
P/E	4.41x	6.33x	12.3x	16.3x	43.1x	31.1x	24.9x	19.5x
PBR	0.78x	0.96x	1.84x	3.65x	12.1x	10.5x	8.43x	6.75x
PEG	-	1.4x	0.5x	0.2x	0.6x	0.6x	1x	0.7x
Capitalization / Revenue	0.26x	0.32x	0.79x	1.52x	5.73x	4.97x	4.45x	3.8x
EV / Revenue	0.44x	0.45x	0.84x	1.55x	5.66x	4.88x	4.28x	3.55x
EV / EBITDA	4.16x	3.63x	7.29x	9.68x	31.1x	20.8x	16.5x	12.5x
EV / EBIT	7.65x	5.13x	9.68x	11.2x	35.5x	23.3x	18.3x	14x
EV / FCF	6.07x	7.44x	9.22x	16x	72.3x	44.6x	45x	32x
FCF Yield	16.5%	13.4%	10.8%	6.25%	1.38%	2.24%	2.22%	3.13%
Dividend per Share ²	1.667	5	9.167	16.67	37.5	57.43	73.75	94.15
Rate of return	1.6%	3.2%	2.41%	1.85%	0.92%	1.28%	1.65%	2.11%
EPS ²	23.64	24.71	30.83	55.05	94.93	143.6	179.6	229.8
Distribution rate	7.05%	20.2%	29.7%	30.3%	39.5%	40%	41.1%	41%
Net sales ¹	670,350	806,453	799,760	979,375	1,182,358	1,491,236	1,662,346	1,946,052
EBITDA ¹	70,393	99,275	92,333	156,893	215,260	350,540	430,176	554,353
EBIT ¹	38,288	70,163	69,483	135,519	188,707	313,043	389,521	494,222
Net income ¹	39,101	40,891	51,011	91,123	157,163	237,702	296,706	378,096
Net Debt ¹	120,450	101,172	44,441	29,806	-79,606	-125,022	-288,898	-489,537
Reference price ²	104.17	156.33	379.67	899.67	4,090.00	4,472.00	4,472.00	4,472.00
Nbr of stocks (in thousands)	1,654,196	1,655,466	1,654,806	1,655,402	1,655,587	1,655,659	-	-
Announcement Date	12/05/22	12/05/23	13/05/24	13/05/25	14/05/26	-	-	-

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.($)
FUJIKURA LTD.	31.15x	4.88x	20.77x	1.28%	45.55B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.97x	2.44x	10.77x	2.83%	261B
SIEMENS AG	25.05x	2.93x	16.02x	2.12%	233B
SCHNEIDER ELECTRIC SE	28.49x	3.69x	17.02x	1.74%	170B
EATON CORPORATION PLC	34.52x	5.34x	22.76x	1.07%	156B
DELTA ELECTRONICS, INC.	41.98x	5.57x	24.14x	1.05%	137B
DELTA ELECTRONICS (THAILAND)	96.57x	13.36x	69.91x	0.31%	109B
VERTIV HOLDINGS CO.	50.05x	8.01x	32.58x	0.08%	112B
EMERSON ELECTRIC CO.	27.95x	4.62x	16.09x	1.62%	76.5B
AMETEK, INC.	32.47x	6.78x	21.13x	0.58%	53.91B
Average	38.62x	5.76x	25.12x	1.27%	135.3B
Weighted average by Cap.	35.44x	5.05x	22.83x	1.55%