investorscraft@gmail.com

Intrinsic ValueFujikura Ltd. (5803.T)

Previous Close¥19,570.00
Intrinsic Value
Upside potential
Previous Close
¥19,570.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fujikura Ltd. is a diversified industrial company specializing in wires, cables, and electronic components, operating across four key segments: Power & Telecommunication Systems, Electronics, Automotive Products, and Real Estate. The company serves a global clientele with products ranging from optical fibers and power cables to automotive wire harnesses and superconductors. Its deep-rooted expertise in electrical infrastructure positions it as a critical supplier in telecommunications, energy transmission, and automotive manufacturing. Fujikura’s real estate segment further diversifies its revenue streams by leasing commercial spaces and offering ancillary services. The company maintains a strong presence in Japan, the U.S., and China, leveraging its technological innovation and manufacturing scale to compete in highly specialized markets. Its long-standing reputation, dating back to 1885, reinforces its credibility in delivering high-performance solutions for industrial and consumer applications.

Revenue Profitability And Efficiency

Fujikura reported revenue of ¥799.8 billion for FY 2024, with net income reaching ¥51.0 billion, reflecting a solid 6.4% net margin. Operating cash flow stood at ¥94.4 billion, demonstrating efficient working capital management. Capital expenditures of ¥20.8 billion indicate ongoing investments in production capabilities, though free cash flow remains robust. The company’s diversified segments contribute to stable earnings, with electronics and automotive products likely driving higher-margin growth.

Earnings Power And Capital Efficiency

Diluted EPS of ¥184.96 underscores Fujikura’s earnings strength, supported by its asset-light real estate segment and high-value industrial products. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. Investments in R&D and advanced manufacturing processes enhance its competitive edge, particularly in optical fiber and automotive components.

Balance Sheet And Financial Health

Fujikura maintains a balanced financial position, with ¥147.0 billion in cash and equivalents against ¥192.2 billion in total debt. The manageable leverage ratio and strong liquidity provide flexibility for strategic initiatives. The company’s asset base, including real estate holdings, offers additional stability, though its industrial segments remain capital-intensive.

Growth Trends And Dividend Policy

Growth is driven by demand for high-speed communication infrastructure and automotive electrification, with Fujikura well-positioned in both markets. The company pays a dividend of ¥80 per share, reflecting a commitment to shareholder returns while retaining capital for expansion. Its long-term growth trajectory hinges on technological advancements and global supply chain integration.

Valuation And Market Expectations

With a market cap of ¥1.72 trillion and a beta of 0.78, Fujikura is viewed as a stable industrial player with moderate volatility. Investors likely value its diversified revenue streams and exposure to high-growth sectors like telecom and electric vehicles. The current valuation suggests cautious optimism about its ability to sustain margins amid macroeconomic uncertainties.

Strategic Advantages And Outlook

Fujikura’s strengths lie in its technological expertise, global footprint, and diversified business model. The company is poised to benefit from 5G expansion and automotive innovation, though competition and raw material costs pose risks. Its long-term outlook remains positive, supported by strategic investments and a focus on high-margin segments.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount