JP-listed companies
FUJIMORI KOGYO CO.,LTD.

FUJIMORI KOGYO CO.,LTD.JP:7917

Market cap

¥85.9B

P/E ratio

22x

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	84,728	87,450	95,002	95,541	98,421	108,205	112,216	114,304	117,250	127,819	129,364	136,155
Net sales of finished goods	-	-	-	-	-	-	-	-	-	-	70,353	77,995
Net sales of goods	-	-	-	-	-	-	-	-	-	-	5,127	5,133
Net sales	84,728	87,450	95,002	95,541	98,421	108,205	112,216	114,304	117,250	127,819	129,364	136,155
Cost of sales	67,181	68,651	73,845	74,040	77,324	84,482	88,339	89,372	90,589	99,138	103,653	106,410
Beginning finished goods inventory	-	-	-	-	-	-	-	-	-	-	2,905	2,567
Beginning merchandise inventory	-	-	-	-	-	-	-	-	-	-	207	225
Cost of products manufactured	-	-	-	-	-	-	-	-	-	-	54,752	60,670
Purchase of finished goods	-	-	-	-	-	-	-	-	-	-	2,308	2,196
Cost of purchased goods	-	-	-	-	-	-	-	-	-	-	4,237	4,407
Total	-	-	-	-	-	-	-	-	-	-	64,412	70,067
Transfer to other account	-	-	-	-	-	-	-	-	-	-	113	137
Ending finished goods inventory	-	-	-	-	-	-	-	-	-	-	2,567	3,612
Ending merchandise inventory	-	-	-	-	-	-	-	-	-	-	223	374
Cost of sales	67,181	68,651	73,845	74,040	77,324	84,482	88,339	89,372	90,589	99,138	103,653	106,410
Gross profit (loss)	17,547	18,799	21,157	21,501	21,097	23,722	23,877	24,932	26,661	28,680	25,711	29,744
Selling, general and administrative expenses	11,626	11,320	12,825	13,340	14,227	15,145	15,750	16,075	16,375	18,338	19,828	21,400
Operating profit (loss)	5,920	7,478	8,331	8,160	6,870	8,577	8,126	8,856	10,286	10,341	5,882	8,344
Interest income	5	8	7	11	29	53	58	71	93	63	70	170
Dividend income	55	74	107	125	104	67	80	86	86	118	230	75
Insurance claim and dividend income	-	-	-	-	-	-	-	-	-	80	91	114
Purchase discounts	-	-	-	-	-	-	-	-	-	-	20	16
Foreign exchange gains	64	223	310	-	-	-	28	-	-	304	303	41
Insurance claim and dividend income	-	-	-	-	-	-	-	-	-	80	91	114
Subsidy income	-	-	-	-	-	64	18	47	94	4	3	58
Rent income on noncurrent assets	-	-	-	-	-	-	-	-	-	-	43	40
Income from recycling	-	-	-	-	59	87	83	70	57	99	114	85
Foreign exchange gains	64	223	310	-	-	-	28	-	-	304	303	41
Other	161	182	237	192	251	145	153	191	146	155	194	131
Subsidy income	-	-	-	-	-	64	18	47	94	4	3	58
Non-operating income	546	665	905	438	469	478	492	527	534	826	1,008	678
Income from recycling	-	-	-	-	59	87	83	70	57	99	114	85
Other	161	182	237	192	251	145	153	191	146	155	194	131
Non-operating income	546	665	905	438	469	478	492	527	534	826	1,008	678
Interest expenses	75	24	22	17	42	44	32	52	23	18	46	73
Loss on investments in investment partnerships	-	-	-	-	-	-	-	-	-	-	-	27
Depreciation of assets for rent	6	8	10	9	-	-	-	-	-	-	28	27
Other	22	9	13	28	31	-	21	5	17	47	15	11
Loss on investments in investment partnerships	-	-	-	-	-	-	-	-	-	-	-	27
Non-operating expenses	158	77	84	539	304	291	99	321	111	65	62	112
Foreign exchange losses	-	-	-	444	188	204	-	219	33	-	-	21
Other	22	9	13	28	31	-	21	5	17	47	15	11
Non-operating expenses	158	77	84	539	304	291	99	321	111	65	62	112
Ordinary profit (loss)	6,308	8,067	9,152	8,059	7,035	8,764	8,519	9,062	10,708	11,102	6,828	8,910
Gain on sale of non-current assets	1	-	1	2	4	2	32	2	8	10	16	21
Gain on sale of investment securities	-	-	24	156	128	129	-	30	1	58	945	911
Extraordinary income	825	78	114	158	132	132	32	32	10	68	962	933
Loss on sale of non-current assets	-	-	-	-	93	-	5	10	-	-	-	10
Loss on retirement of non-current assets	95	22	38	14	8	6	16	43	22	54	48	49
Loss on retirement of non-current assets	95	22	38	14	8	6	16	43	22	54	48	49
Impairment losses	59	39	-	-	1,357	-	-	666	-	-	88	216
Impairment losses	59	39	-	-	1,357	-	-	666	-	-	88	216
Loss on sale of investment securities	-	-	-	-	-	-	-	-	-	-	-	-
Loss on sale of investment securities	-	-	-	-	-	-	-	-	-	-	-	-
Loss on valuation of investment securities	9	-	-	-	-	-	-	39	89	-	-	145
Loss on valuation of investment securities	9	-	-	-	-	-	-	39	89	-	-	145
Extraordinary losses	164	62	240	303	1,470	417	23	760	111	54	147	2,619
Loss on valuation of golf club membership	-	-	-	-	-	-	-	-	-	-	9	-
Provision for contingent loss	-	-	-	-	-	-	-	-	-	-	-	2,198
Extraordinary losses	164	62	240	303	1,470	417	23	760	111	54	147	2,619
Profit (loss) before income taxes	6,969	8,082	9,026	7,914	5,698	8,479	8,528	8,335	10,607	11,116	7,643	7,223
Income taxes - current	2,464	2,948	3,383	3,015	2,631	2,906	2,760	2,498	2,966	2,618	1,898	2,666
Income taxes - deferred	-19	111	135	-16	176	-165	-126	12	-207	75	12	-548
Income taxes	2,445	3,060	3,518	2,998	2,808	2,740	2,634	2,510	2,759	2,693	1,911	2,118
Profit (loss)	-	-	5,508	4,915	2,889	5,739	5,894	5,824	7,848	8,422	5,731	5,104
Profit (loss) attributable to non-controlling interests	-	-	52	-5	169	386	361	496	569	729	877	572
Profit (loss) attributable to owners of parent	-	-	5,455	4,921	2,720	5,352	5,532	5,328	7,278	7,693	4,854	4,532