investorscraft@gmail.com

Intrinsic ValueFuji Corporation (7605.T)

Previous Close¥2,817.00
Intrinsic Value
Upside potential
Previous Close
¥2,817.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fuji Corporation operates in the auto parts sector, specializing in the development, sale, and import/export of car tires, wheels, and related equipment. The company has a diversified product portfolio that includes suspensions, brake pads, exhaust systems, and aftermarket accessories, catering to both domestic and imported vehicles. Its revenue model is driven by retail sales through physical stores, mail orders, and e-commerce platforms, positioning it as a versatile player in Japan's automotive aftermarket. Fuji Corporation’s broad product range and multi-channel distribution strategy allow it to serve a wide customer base, from individual car enthusiasts to commercial clients. The company’s focus on imported car parts and accessories differentiates it from competitors, providing niche market advantages. With a strong presence in Japan, Fuji Corporation leverages its long-standing industry expertise to maintain steady demand, though it faces competition from larger global auto parts suppliers and e-commerce platforms.

Revenue Profitability And Efficiency

Fuji Corporation reported revenue of JPY 46.1 billion for FY 2024, with net income reaching JPY 4.1 billion, reflecting a healthy profit margin. The company’s diluted EPS stood at JPY 221.62, indicating solid earnings per share performance. Operating cash flow was robust at JPY 6.2 billion, while capital expenditures were modest at JPY -1.0 billion, suggesting disciplined reinvestment strategies.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with a net income margin of approximately 8.8%. Efficient capital allocation is evident from its operating cash flow significantly exceeding capital expenditures, allowing for reinvestment and shareholder returns. The low beta of 0.341 suggests stable earnings relative to market volatility, reinforcing its defensive positioning in the consumer cyclical sector.

Balance Sheet And Financial Health

Fuji Corporation maintains a conservative balance sheet, with JPY 5.1 billion in cash and equivalents against total debt of JPY 724 million, indicating a strong liquidity position. The minimal debt load underscores financial stability, providing flexibility for future growth initiatives or economic downturns. Shareholders’ equity remains well-supported by retained earnings and operational cash generation.

Growth Trends And Dividend Policy

The company has demonstrated consistent profitability, though growth trends are moderate given its mature market position. A dividend per share of JPY 45 reflects a commitment to returning capital to shareholders, supported by stable cash flows. Future growth may hinge on e-commerce expansion or product line diversification, though the auto parts sector is highly competitive.

Valuation And Market Expectations

With a market capitalization of JPY 36.2 billion, Fuji Corporation trades at a P/E ratio derived from its JPY 221.62 EPS, suggesting reasonable valuation relative to earnings. The low beta implies lower risk-adjusted returns, aligning with investor expectations for steady but modest growth in the auto parts aftermarket segment.

Strategic Advantages And Outlook

Fuji Corporation’s strategic advantages lie in its diversified product offerings and multi-channel distribution, which mitigate reliance on any single revenue stream. The company’s focus on imported car parts provides niche market resilience. However, long-term success will depend on adapting to e-commerce trends and competitive pressures. The outlook remains stable, supported by consistent cash flows and a strong balance sheet.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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