Data is not available at this time.
Fuso Dentsu Co., Ltd. is a Japan-based ICT company specializing in network solutions, system integration, and facility services. It serves diverse sectors, including government, healthcare, manufacturing, logistics, and retail, with tailored solutions such as disaster prevention systems, electronic medical records, and logistics management platforms. The company’s strength lies in its end-to-end service offerings, from design and construction to maintenance and consulting, positioning it as a trusted partner for digital transformation in Japan. Fuso Dentsu’s deep sector expertise and localized approach differentiate it from global competitors, allowing it to capture niche demand in Japan’s highly regulated and specialized markets. Its focus on public sector and healthcare clients provides stable revenue streams, while its expansion into logistics and retail reflects adaptability to evolving industry needs. The company’s integrated model—combining hardware, software, and services—enhances customer stickiness and cross-selling opportunities.
Fuso Dentsu reported revenue of JPY 46.8 billion in FY2024, with net income of JPY 1.43 billion, reflecting a net margin of approximately 3.1%. Operating cash flow stood at JPY 1.31 billion, supported by disciplined cost management. Capital expenditures were modest at JPY 135 million, indicating a capital-light model focused on service delivery rather than heavy infrastructure investment.
The company’s diluted EPS of JPY 247.04 underscores its ability to generate earnings despite operating in a competitive ICT services market. Its low beta (0.022) suggests minimal correlation to broader market volatility, likely due to its stable government and healthcare client base. The balance between recurring service revenue and project-based work contributes to earnings consistency.
Fuso Dentsu maintains a solid financial position, with JPY 5.77 billion in cash and equivalents against total debt of JPY 1.59 billion, yielding a comfortable net cash position. This liquidity supports operational flexibility and potential strategic investments. The absence of significant leverage reduces financial risk, aligning with its conservative business approach.
Growth is driven by Japan’s digitalization push, particularly in public infrastructure and healthcare. The company’s dividend per share of JPY 164 reflects a payout ratio of approximately 66%, balancing shareholder returns with reinvestment needs. Its focus on high-margin consulting and managed services could further improve profitability.
With a market cap of JPY 11.9 billion, the stock trades at a P/E of ~8.3x (based on FY2024 EPS), below the sector average, possibly reflecting its niche focus and limited international exposure. Investors may be pricing in slower growth relative to global IT peers, despite its stable domestic positioning.
Fuso Dentsu’s entrenched relationships with Japanese public and healthcare entities provide a defensive moat. Its ability to adapt solutions to regulatory changes (e.g., data privacy) is a key advantage. Near-term growth hinges on expanding its logistics and retail verticals, while long-term success depends on scaling higher-margin digital services amid Japan’s aging infrastructure and workforce challenges.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |