Valuation Fujitsu Limited

Equities

6702

JP3818000006

IT Services & Consulting

Market Closed - Japan Exchange Other stock markets 12:00:00 09/07/2025 pm IST			5-day change	1st Jan Change
3,287.00 ^JPY	-3.30%		-5.65%	+17.41%

08/07	UK Post Office scandal led to 13 suspected suicides, report finds	RE
08/07	UK Post Office scandal led to 13 suspected suicides, says report setting out toll	RE

Company Valuation: Fujitsu Limited

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	31,84,037	36,18,813	33,59,071	45,79,895	52,44,938	58,42,118	-	-
Change	-	13.65%	-7.18%	36.34%	14.52%	11.39%	-	-
Enterprise Value (EV) ¹	30,18,530	34,20,112	32,14,345	44,83,432	52,55,951	56,82,019	56,45,747	53,79,974
Change	-	13.3%	-6.02%	39.48%	17.23%	8.11%	-0.64%	-4.71%
P/E ratio	15.8x	19.9x	16.1x	18.4x	24.4x	15.9x	19.2x	17x
PBR	2.2x	2.27x	2.12x	2.61x	3.01x	3.07x	2.82x	2.57x
PEG	-	-2.25x	0.8x	0.8x	-2.3x	0.2x	-1.1x	1.3x
Capitalization / Revenue	0.89x	1.01x	0.9x	1.22x	1.48x	1.64x	1.61x	1.55x
EV / Revenue	0.84x	0.95x	0.87x	1.19x	1.48x	1.6x	1.56x	1.43x
EV / EBITDA	6.83x	8.43x	6.24x	13x	12.3x	11.3x	10.1x	8.78x
EV / EBIT	11.3x	15.6x	9.58x	28x	19.8x	15.9x	13.8x	11.8x
EV / FCF	12.8x	18.1x	18.1x	29.5x	24.5x	14.1x	19.8x	16.9x
FCF Yield	7.83%	5.53%	5.52%	3.39%	4.08%	7.08%	5.05%	5.93%
Dividend per Share ²	20	22	24	26	28	30	33.6	36.3
Rate of return	1.25%	1.19%	1.35%	1.04%	0.95%	0.91%	1.02%	1.1%
EPS ²	101.4	92.42	110.8	135.6	120.9	206.1	170.8	193.8
Distribution rate	19.7%	23.8%	21.7%	19.2%	23.2%	14.6%	19.7%	18.7%
Net sales ¹	35,89,700	35,86,800	37,13,700	37,56,000	35,50,116	35,55,974	36,27,353	37,62,495
EBITDA ¹	4,42,152	4,05,577	5,14,842	3,45,824	4,25,983	5,04,378	5,57,453	6,12,806
EBIT ¹	2,66,300	2,19,200	3,35,600	1,60,200	2,65,089	3,57,324	4,07,747	4,56,097
Net income ¹	2,02,700	1,82,600	2,15,100	2,54,400	2,19,807	3,74,059	2,93,981	3,28,956
Net Debt ¹	-1,65,507	-1,98,701	-1,44,726	-96,463	11,013	-1,60,098	-1,96,371	-4,62,144
Reference price ²	1,600.00	1,841.50	1,783.50	2,490.00	2,951.00	3,287.00	3,287.00	3,287.00
Nbr of stocks (in thousands)	19,90,023	19,65,144	18,83,415	18,39,315	17,77,342	17,77,340	-	-
Announcement Date	28/04/21	28/04/22	27/04/23	25/04/24	24/04/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FUJITSU LIMITED	16.49x	1.65x	11.66x	0.88%	4.11TCr
IBM	31.96x	4.58x	17.42x	2.32%	26TCr
ACCENTURE PLC	23.51x	2.69x	14.2x	1.92%	19TCr
TATA CONSULTANCY SERVICES LTD.	23.93x	4.46x	16.58x	3.49%	14TCr
CROWDSTRIKE HOLDINGS, INC.	-852.95x	25.49x	99.8x	-.--%	13TCr
AUTOMATIC DATA PROCESSING, INC.	30.77x	6.15x	21.18x	1.92%	12TCr
RELX PLC	34.7x	8.03x	20.17x	1.7%	9.81TCr
INFOSYS LIMITED	24.14x	3.73x	15.39x	3.18%	7.92TCr
SNOWFLAKE INC.	-53.08x	15.75x	127.2x	-.--%	7.46TCr
HCL TECHNOLOGIES LIMITED	25.33x	3.48x	15.91x	3.57%	5.39TCr
Average	-69.52x	7.60x	35.95x	1.9%	11.96TCr
Weighted average by Cap.	-70.56x	7.41x	32.59x	1.98%