OTC: FUWAF - Furukawa Electric Co., Ltd.

Rentabilidad a seis meses: +75.7%
Rendimiento de dividendos: +1.14%
Sector: Industrials

Informes Furukawa Electric Co., Ltd.

Capitalización

NIIF
Informes Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM promedio de 5 años CAGR 5
Капитализация, млрд ¥
0.1392 0.1223 0.1776 3.38 2.5 1.96 1.46 1.49 1.32 1.21 1.49 -9.20
Выручка, млрд ¥
874.88 843.34 967.33 991.59 914.44 811.6 113 204.12 1 066.33 1 056.53 1 056.53 23410.60 2.93
Чистая прибыль, млрд ¥
10.01 17.57 28.55 29.11 17.64 10 1 227.91 15.89 6.51 6.51 255.59 -18.07
EV, млрд ¥
207.09 211.16 211.84 203.71 199.06 206.43 34 677.5 435.98 486.84 486.84 7201.16 19.59
EBIT, млрд ¥
28.22 38.62 44.81 40.84 23.57 8.43 1 390.45 15.44 29.3 29.3 293.44 4.45
EBITDA, млрд ¥
52.06 62.61 70.51 67.7 53.64 41.21 5 554.39 54.9 68.25 68.25 1154.48 4.94
Баланс стоимость, млрд ¥
173.16 206.71 236.52 247.66 240.28 259.87 33 969.78 303.55 328.12 328.12 7020.32 6.43
FCF, млрд ¥
15.1 9.42 0.547 -0.59 -11.92 -41.19 -6 482.41 -2.74 -8.37 -8.37 -1309.3260 -6.83
Операционный денежный поток, млрд ¥
41.57 40.4 38.43 46.46 41.94 -0.479 -1 614.31 36.52 31.9 31.9 -300.8858 -5.33
Операционная прибыль, млрд ¥
28.22 38.62 44.81 40.84 23.57 8.43 1 390.45 15.44 11.17 11.17 289.81 -13.87
Операционные расходы, млрд ¥
112.62 116.61 122.56 127.48 127.78 120.46 15 455.68 140.11 145.98 145.98 3198.00 2.70
CAPEX, млрд ¥
26.47 30.98 37.88 47.05 53.86 40.71 4 868.1 39.26 40.26 40.26 1008.44 -5.65


Balance

NIIF
Informes Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM promedio de 5 años CAGR 5
Наличность, млрд ¥
51.66 46.15 49.76 44.49 55.06 87.19 8 228.11 51.95 48.9 48.9 1694.24 -2.34
Short Term Investments ¥
0.86 1.07 0.878 2.51 0.2 0.096 94.65 0.609 4.75 4.75 20.06 88.42
Long term investments ¥
149.3 153.1 128.17 146.94 158.05 142.3 145.71 -1.45
Total Receivables ¥
187.03 198.86 223.12 218.26 191.26 191.04 27 893.96 228.16 244.5 244.5 5749.78 5.03
Total Current Assets ¥
364.03 382.4 416.19 420.51 386.18 429.81 61 190.47 486.82 517.77 517.77 12602.21 6.04
Чистые активы, млрд ¥
191.07 199.22 196.54 205.49 216.73 229.36 254.22 246.74 31 651.42 216.66 6519.69 170.95
Активы, млрд ¥
705.73 750.13 808.63 818.02 794.62 832.04 113 858.65 934.84 985.01 985.01 23481.03 4.39
Short Term Debt ¥
123.81 101.7 116.87 106.94 127.08 135.04 20 749.23 171.92 172.87 172.87 4271.23 6.35
Long Term Debt ¥
134.76 152.23 142.23 139.3 125.57 157.09 21 061.78 154.55 160.17 160.17 4331.83 4.99
Задолженность, млрд ¥
507.14 513.07 536.56 538.11 521.58 540.43 75 649.39 603.84 626.97 626.97 15588.44 3.75
Чистый долг, млрд ¥
208.95 208.95 210.19 202.51 204.05 211.03 34 506.54 287.06 296.66 296.66 7101.07 7.77
Долг, млрд ¥
258.57 253.93 259.1 246.24 252.65 292.13 42 734.65 339.01 345.56 345.56 8792.80 6.46
Interest income ¥
0.586 0.654 0.607 0.584 0.611 0.549 1.1 0.6902 12.63
Расходы на обслуживание долга ¥
3.72 3.48 3.98 4.08 4.33 3.59 410.6 6.33 9.24 9.24 86.82 16.37
Чист. проц. доходы, млрд ¥
-2.9 -3.32 -3.47 -3.74 -2.98 -2.83 -5.24 0.013 0.0076 -2.9554 -132.23
Goodwill ¥
4.07 3.88 3.77 3.15 2.54 2.75 2.07 1.45 0.573 0.211 1.41 -40.16
Амортизация, млрд ¥
23.84 23.99 25.71 26.86 30.08 32.78 4 163.93 39.46 38.95 38.95 861.04 5.30
Себестоимость, млрд ¥
734.04 688.11 799.97 823.26 763.09 682.71 96 357.99 910.77 899.37 899.37 19922.79 3.34
Товарно материальные запасы ¥
93.17 104.35 113.79 122.89 115.86 120.84 19 966.23 172.3 183.65 183.65 4111.78 9.65


Promoción

NIIF
Informes Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM promedio de 5 años CAGR 5
EPS 141.7 249.25 405.05 265.42 218.54 141.88 17444.19 225.79 92.39 92.39 3624.56 -15.82
Цена акции ао 50.92 35.45 28.5 25 20.7 16.08 14.79 38 48.3 48.3 27.57 18.47
Число акций ао, млн 70.47 70.48 70.49 70.49 70.49 70.38 70.39 70.39 70.44 70.44 70.42 -0.01
FCF/акцию 214.25 133.65 7.76 -8.37 -169.09 -585.22 -92091.44 -38.92 -118.78 -118.78 -18600.6900 -6.82


Eficiencia

NIIF
Informes Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Promedio de la industria promedio de 5 años CAGR 5
ROE, % 5.78 8.5 12.07 11.75 7.34 3.85 3.91 0.0927 2.06 2.06 13.49 3.45 -22.44
ROA, % 1.42 2.34 3.53 3.56 2.22 1.2 1.19 0.0277 0.678 0.678 5.85 1.06 -21.12
ROIC, % 2.04 2.81 4.43 6.54 7.04 4.8 2.9 1.61 3.35 3.42 12.45 3.94 -13.80
ROS, % 2.08 2.95 2.94 1.93 1.23 1.08 1.49 0.616 0.616 0.616 8.88 1.01 -12.92
ROCE, % 16.29 16.47 14.59 8.63 2.89 2.05 2.79 5.02 8.18 8.18 16.81 4.19 23.13
Ebit margin, % 2.58 1.04 1.23 1.45 2.77 2.77 2.77 1.85 21.64
Рентаб EBITDA, % 7.42 7.29 6.83 5.87 5.08 4.91 5.15 6.46 6.46 6.46 16.43 5.61 4.92
Чистая рентаб, % 1.14 2.08 2.95 2.94 1.93 1.23 1.08 1.49 0.616 0.616 9.35 1.27 -20.42
Operation Margin, % 4.58 4.63 4.12 2.58 1.04 1.23 1.45 1.06 1.06 1.06 11.38 1.17 0.38
Доходность FCF, % -15381.27 10692.83 8501.95 278.65 21.88 -30.08 -813.81 -2765.67 -4041.9 -227.07 -1575.7060 49.82


Impares

NIIF
Informes Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Promedio de la industria promedio de 5 años CAGR 5
P/E
0.0177 0.1924 0.0876 0.0674 0.083 0.1489 0.1392 9.37 29.22 29.22 22.87 7.79 223.09
P/BV
0.001 0.0164 0.0106 0.0079 0.0061 0.0057 0.0045 0.4499 0.5312 0.5312 3.85 0.1995 144.33
P/S
0.000203 0.004 0.0026 0.002 0.0016 0.0018 0.0015 0.1397 0.18 0.18 2.06 0.0649 157.18
P/FCF
0.3589 4.57 -3.32 -0.1229 -0.0362 -0.0247 -0.4404 0 0 0 15.98 -0.7888 -33.24
E/P
5.2 11.42 14.84 12.04 6.72 7.66 13.17 0 0 0 3.30 10.89 -2.36
EV/EBITDA
3.98 3.37 3 3.01 3.71 5.01 6.24 7.94 7.13 7.13 15.55 6.01 13.96
EV/EBIT
8.71 25.24 24.94 28.23 16.61 16.61 16.61 22.33 -8.03
EV/S
0.2504 0.219 0.2054 0.2177 0.2543 0.3063 0.4089 0.4608 0.4608 0.4608 2.27 0.3782 12.62
EV/FCF
22.42 387.28 -345.27 -16.7 -5.01 -5.35 -159.12 -58.19 -58.19 -58.19 26.80 -57.1720 63.31
Debt/EBITDA
4.06 3.67 3.64 4.71 7.09 7.69 6.18 5.06 5.06 5.06 2.78 6.22 -6.52
Netdebt/Ebitda
3.34 2.98 2.99 3.8 5.12 6.21 5.23 4.35 4.35 4.35 1.21 5.05 -3.21
Debt/Ratio
0.3385 0.3204 0.301 0.318 0.3511 0.3753 0.3626 0.3508 0.3508 0.3508 0.32 0.3581 -0.02
Debt/Equity
1.23 1.1 0.9943 1.05 1.12 1.26 1.12 1.05 1.59 1.59 10.45 1.23 7.26
Debt/Net Income
14.45 9.08 8.46 14.32 29.21 34.8 21.33 53.1 53.1 53.1 5.14 38.31 12.70
Бета
-2 6.13 -9.99 -9.99 -0.42 -1.9533 70.94
Индекс Альтмана
2.03 2.16 2.22 2.15 1.86 1.72 3939.61 1.7 20.85 20.85 8.77 793.15 62.15


Dividendos

NIIF
Informes Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Promedio de la industria promedio de 5 años CAGR 5
Див.выплата, млрд
2.12 2.11 2.82 3.89 5.65 6 6 4.23 5.64 5.64 5.50 -0.04
Дивиденд
0.353 0.36 0.665 85 0.7866 0.501 0.488 0.452 0.7812 0.7812 0.6018 -0.14
Див доход, ао, %
14.01 0.7505 1.87 305.46 3.79 2.37 3.03 2.81 0.8219 1.14 7.07 2.56 -26.34
Дивиденды / прибыль, %
21.11 16.07 13.61 19.4 34 60 42.01 26.64 86.6 86.6 40.03 49.85 20.56


Paga tu suscripción

Más funciones y datos para el análisis de empresas y carteras están disponibles mediante suscripción

Suscribir

Descansar

NIIF
Informes Anual
2023 2024 CAGR 5
Персонал, чел
51314 51314 0.00