JP-listed companies
Fujibo Holdings, Inc.

Fujibo Holdings, Inc.JP:3104

Market cap

¥52.9B

P/E ratio

70.1x

Income statement Balance sheet Cash flow

	Mar 31, 2013	Mar 31, 2014	Mar 31, 2015	Mar 31, 2016	Mar 31, 2017	Mar 31, 2018	Mar 31, 2019	Mar 31, 2020	Mar 31, 2021	Mar 31, 2022	Mar 31, 2023	Mar 31, 2024
Net sales	40,988	39,313	41,173	38,117	40,878	35,891	37,097	38,701	36,932	35,916	37,669	36,108
Operating revenue	-	-	-	-	-	-	-	-	-	-	4,641	3,581
Cost of sales	26,061	27,184	27,549	25,546	25,591	23,453	24,685	25,962	24,728	23,242	25,523	25,495
Operating expenses	9,059	9,146	9,257	8,946	8,470	8,448	8,632	8,659	6,918	6,797	7,273	7,794
Gross profit (loss)	14,926	12,128	13,623	12,571	15,286	12,438	12,412	12,738	12,203	12,674	12,145	10,613
Operating profit (loss)	5,867	2,981	4,366	3,624	6,816	3,989	3,779	4,079	5,285	5,877	4,872	2,818
Salaries and wages	2,067	2,173	2,125	2,039	1,922	1,796	1,840	1,747	1,477	1,359	1,377	1,539
Retirement benefit expenses	360	320	514	385	335	309	266	249	133	145	135	139
Provision for bonuses	194	211	217	222	229	229	216	187	149	158	167	168
Technical research expenses	-	-	-	-	814	964	993	1,220	1,080	1,061	1,161	1,506
Other	3,939	3,987	4,164	4,178	4,050	3,229	4,314	4,122	3,426	3,343	4,431	4,440
Selling, general and administrative expenses	9,059	9,146	9,257	8,946	8,470	8,448	8,632	8,659	6,918	6,797	7,273	7,794
Interest income	3	3	3	3	4	4	5	2	1	-	-	1
Interest and dividend income	-	-	-	-	-	-	-	-	-	-	116	132
Dividend income	31	32	38	41	43	46	47	52	48	50	62	76
Miscellaneous income	-	-	-	-	-	-	-	-	-	-	151	141
Rental income from non-current assets	163	241	206	237	232	234	254	266	263	306	351	306
Non-operating income	326	416	395	350	446	458	350	398	353	398	448	682
Subsidy income	-	-	-	-	30	135	-	-	-	-	-	200
Other	49	139	145	68	75	37	41	77	39	39	33	96
Non-operating income	326	416	395	350	446	458	350	398	353	398	448	682
Operating profit (loss)	5,867	2,981	4,366	3,624	6,816	3,989	3,779	4,079	5,285	5,877	4,872	2,818
Interest expenses	192	93	90	69	20	12	14	15	14	11	14	24
Rental expenses on non-current assets	109	152	80	74	67	64	67	63	59	82	78	84
Miscellaneous losses	-	-	-	-	-	-	-	-	-	-	111	108
Idle asset expenses	-	-	-	-	-	-	-	-	15	38	35	28
Non-operating expenses	537	360	289	250	186	179	146	147	187	229	279	224
Commitment fees	-	-	-	19	33	35	33	32	32	32	32	32
Foreign exchange losses	-	-	-	-	2	20	-	8	26	46	67	24
Disaster prevention expenses	-	-	-	-	-	-	-	-	-	3	31	-
Other	234	115	118	107	65	66	31	36	54	18	20	29
Non-operating expenses	537	360	289	250	186	179	146	147	187	229	279	224
Interest income	3	3	3	3	4	4	5	2	1	-	-	1
Interest and dividend income	-	-	-	-	-	-	-	-	-	-	116	132
Dividend income	31	32	38	41	43	46	47	52	48	50	62	76
Miscellaneous income	-	-	-	-	-	-	-	-	-	-	151	141
Rental income from non-current assets	163	241	206	237	232	234	254	266	263	306	351	306
Non-operating income	326	416	395	350	446	458	350	398	353	398	448	682
Subsidy income	-	-	-	-	30	135	-	-	-	-	-	200
Other	49	139	145	68	75	37	41	77	39	39	33	96
Non-operating income	326	416	395	350	446	458	350	398	353	398	448	682
Ordinary profit (loss)	5,656	3,037	4,471	3,724	7,076	4,269	3,983	4,329	5,450	6,045	5,041	3,276
Interest expenses	192	93	90	69	20	12	14	15	14	11	14	24
Rental expenses on non-current assets	109	152	80	74	67	64	67	63	59	82	78	84
Miscellaneous losses	-	-	-	-	-	-	-	-	-	-	111	108
Idle asset expenses	-	-	-	-	-	-	-	-	15	38	35	28
Non-operating expenses	537	360	289	250	186	179	146	147	187	229	279	224
Commitment fees	-	-	-	19	33	35	33	32	32	32	32	32
Foreign exchange losses	-	-	-	-	2	20	-	8	26	46	67	24
Disaster prevention expenses	-	-	-	-	-	-	-	-	-	3	31	-
Other	234	115	118	107	65	66	31	36	54	18	20	29
Non-operating expenses	537	360	289	250	186	179	146	147	187	229	279	224
Gain on sale of non-current assets	13	5	1	388	5	-	-	2	-	2	4	14
Gain on sale of investment securities	1	-	-	-	-	186	-	-	15	-	-	128
Gain on sale of investment securities	1	-	-	-	-	186	-	-	15	-	-	128
Extraordinary income	14	43	1	388	5	187	-	2	915	3	4	142
Extraordinary income	14	43	1	388	5	187	-	2	915	3	4	142
Ordinary profit (loss)	5,656	3,037	4,471	3,724	7,076	4,269	3,983	4,329	5,450	6,045	5,041	3,276
Loss on disposal of non-current assets	292	105	117	56	109	121	96	176	271	107	69	79
Impairment losses	495	137	516	293	585	21	25	355	160	14	18	88
Extraordinary losses	812	250	672	352	719	227	124	781	532	132	88	168
Other	24	7	38	3	23	1	1	43	21	10	-	-
Extraordinary losses	812	250	672	352	719	227	124	781	532	132	88	168
Gain on sale of non-current assets	13	5	1	388	5	-	-	2	-	2	4	14
Gain on sale of investment securities	1	-	-	-	-	186	-	-	15	-	-	128
Gain on sale of investment securities	1	-	-	-	-	186	-	-	15	-	-	128
Extraordinary income	14	43	1	388	5	187	-	2	915	3	4	142
Extraordinary income	14	43	1	388	5	187	-	2	915	3	4	142
Profit (loss) before income taxes	4,859	2,830	3,800	3,760	6,362	4,229	3,859	3,551	5,834	5,917	4,957	3,251
Loss on disposal of non-current assets	292	105	117	56	109	121	96	176	271	107	69	79
Impairment losses	495	137	516	293	585	21	25	355	160	14	18	88
Extraordinary losses	812	250	672	352	719	227	124	781	532	132	88	168
Other	24	7	38	3	23	1	1	43	21	10	-	-
Extraordinary losses	812	250	672	352	719	227	124	781	532	132	88	168
Income taxes - current	2,168	988	1,681	1,354	2,276	1,250	1,156	1,321	1,586	1,697	1,497	1,094
Profit (loss) before income taxes	4,859	2,830	3,800	3,760	6,362	4,229	3,859	3,551	5,834	5,917	4,957	3,251
Income taxes - deferred	-461	46	-262	-608	-259	70	164	-39	-68	-235	60	39
Income taxes - current	2,168	988	1,681	1,354	2,276	1,250	1,156	1,321	1,586	1,697	1,497	1,094
Income taxes	1,706	1,034	1,418	745	2,017	1,321	1,320	1,281	1,518	1,461	1,557	1,133
Income taxes - deferred	-461	46	-262	-608	-259	70	164	-39	-68	-235	60	39
Profit (loss)	-	-	2,382	3,015	4,344	2,908	2,538	2,269	4,315	4,455	3,399	2,117
Income taxes	1,706	1,034	1,418	745	2,017	1,321	1,320	1,281	1,518	1,461	1,557	1,133
Profit (loss)	-	-	2,382	3,015	4,344	2,908	2,538	2,269	4,315	4,455	3,399	2,117
Profit (loss) attributable to non-controlling interests	-	-	-	-	-	-	-	-	-	-	-	-
Profit (loss) attributable to owners of parent	-	-	2,382	3,015	4,344	2,908	2,538	2,269	4,315	4,455	3,399	2,117