	2025	2026	2027	2028	2029
Revenue	897,908	944,814	991,580	991,300	1,009,667
Dividend	72.38	105.45	123.87	126.33	134.00
Dividend Yield (in %)	1.08 %	1.58 %	1.85 %	1.89 %	2.01 %
EPS	247.78	324.21	369.45	379.87	402.07
P/E Ratio	26.96	20.60	18.08	17.59	16.61
EBIT	110,687	130,011	144,857	146,300	152,367
EBITDA	136,733	160,024	174,753	166,000	170,000
Net Profit	68,341	89,418	101,728	103,367	107,900
Net Profit Adjusted	79,318	101,684	118,948	-	-
Pre-Tax Profit	107,229	129,625	144,574	146,933	153,333
Pre-Tax Profit Reported	101,329	130,242	143,543	146,267	152,667
EPS (Non-GAAP) ex. SOE	-	-	-	-	-
EPS (GAAP)	264.23	357.76	410.91	-	-
Gross Income	220,833	242,833	258,667	255,000	260,000
Cash Flow from Investing	-49,100	-48,900	-44,775	-51,500	-49,000
Cash Flow from Operations	85,375	108,350	118,225	136,550	144,400
Cash Flow from Financing	-27,575	-50,075	-65,725	-81,650	-93,250
Cash Flow per Share	358.82	430.29	498.27	-	-
Free Cash Flow	36,275	59,450	73,450	85,050	95,400
Free Cash Flow per Share	130.45	204.30	250.20	246.50	283.30
Book Value per Share	1,394.15	1,623.72	1,852.62	2,032.00	2,242.27
Net Debt	39,986	13,094	-17,032	-21,200	-56,700
Research & Development Exp.	17,250	17,250	17,250	-	-
Capital Expenditure	44,215	50,127	47,917	50,000	47,500
Selling, General & Admin. Exp.	111,333	114,333	117,333	117,000	119,000
Shareholder’s Equity	381,335	443,474	498,203	533,400	573,900
Total Assets	669,700	705,860	742,280	888,750	912,300

	Previous Quarter ending 09/30/24	Current Quarter ending 12/31/24	Next Quarter ending 03/31/25	Current Year ending 03/31/25	Next Year ending 03/31/26
Earnings Estimates
No. of Analysts	-	2	2	12	12
Average Estimate	-	71.913 JPY	88.877 JPY	247.779 JPY	324.212 JPY
Year Ago	-	38.481 JPY	55.163 JPY	184.956 JPY	-
Publish Date	-	-	-	-	-
Revenue Estimates
No. of Analysts	-	7	7	12	12
Average Estimate	-	229,298 JPY	222,830 JPY	897,908 JPY	944,814 JPY
Year Ago	-	207,057 JPY	200,769 JPY	799,760 JPY	-
Publish Date	-	-	-	-	-

* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

Income Statements in Mio. JPY

	2024	2023	2022	2021	2020	2019	2018
Sales	799,760.00	806,453.00	670,350.00	643,736.00	672,314.00	710,778.00	740,052.00
Change of sales in %	-0.83	20.30	4.13	-4.25	-5.41	-3.96	13.19
Gross profit on sales	170,707.00	168,461.00	124,032.00	106,514.00	96,394.00	122,401.00	130,733.00
Gross profit on sales change in %	1.33	35.82	16.45	10.50	-21.25	-6.37	3.74
Operating income	69,484.00	70,163.00	38,288.00	24,422.00	4,190.00	27,680.00	34,344.00
Operating income change in %	-0.97	83.25	56.78	482.86	-84.86	-19.40	0.33
Income before tax	64,215.00	50,742.00	51,675.00	1,174.00	-19,763.00	10,507.00	28,676.00
Income before tax change in %	26.55	-1.81	4,301.62	-	-	-63.36	1.22
Income after tax	51,012.00	40,890.00	39,101.00	-5,370.00	-38,509.00	1,454.00	18,360.00
Income after tax change in %	24.75	4.58	-	86.06	-	-92.08	42.33

Balance Sheet in Mio. JPY

	2024	2023	2022	2021	2020	2019	2018
Total liabilities	357,285.00	362,400.00	367,869.00	384,640.00	403,972.00	397,405.00	396,092.00
Long-term liabilities per share	569.26	654.02	614.63	611.19	548.31	484.49	570.99
Equity	366,582.00	294,384.00	243,657.00	184,483.00	172,115.00	240,910.00	241,961.00
Equity change in %	26.08	22.70	35.41	7.07	-29.81	-1.21	8.18
Balance sheet total	723,867.00	656,784.00	611,526.00	569,123.00	576,087.00	638,315.00	638,053.00
Balance sheet total change in %	10.21	7.40	7.45	-1.21	-9.75	0.04	8.40

Key Data in JPY

	2024	2023	2022	2021	2020	2019	2018
Sales per share	2,899.77	2,924.30	2,431.91	2,337.57	2,384.49	2,491.46	2,594.39
P/E ratio (year end quote, basic EPS)	12.32	6.33	4.41	-	-	81.88	11.22
P/E ratio (year end quote, diluted EPS)	12.32	6.33	4.41	-	-	81.88	11.22
P/E ratio (year end quote)	12.32	6.33	4.41	-	-	81.88	11.22
Dividend yield in %	2.41	3.20	1.60	0.00	1.60	2.88	1.94
Equity ratio in %	50.64	44.82	39.84	32.42	29.88	37.74	37.92
Debt ratio in %	49.36	55.18	60.16	67.58	70.12	62.26	62.08

Fujikura Dividend Calendar

Date	Name	Dividend	*yield	Currency
2024	Fujikura Ltd.	55.00	2.41	JPY
2023	Fujikura Ltd.	30.00	3.20	JPY
2022	Fujikura Ltd.	10.00	1.60	JPY
2021	Fujikura Ltd.	0.00	0.00	JPY
2020	Fujikura Ltd.	5.00	1.60	JPY
2019	Fujikura Ltd.	12.00	2.88	JPY
2018	Fujikura Ltd.	14.00	1.94	JPY
2017	Fujikura Ltd.	10.00	1.25	JPY
2016	Fujikura Ltd.	8.00	1.51	JPY
2015	Fujikura Ltd.	7.00	1.33	JPY
2014	Fujikura Ltd.	6.00	1.27	JPY
2013	Fujikura Ltd.	5.00	1.71	JPY
2012	Fujikura Ltd.	5.00	1.81	JPY
2011	Fujikura Ltd.	6.00	1.49	JPY
2010	Fujikura Ltd.	5.00	0.93	JPY
2009	Fujikura Ltd.	7.50	2.77	JPY

*Yield of the Respective Date

Fujikura Calendar

Event	Estimate	Info	Date
Earnings Report	38.480 JPY	Q3 2024 Earnings Release	02/10/2025
Earnings Report	55.160 JPY	Q4 2024 Earnings Release	05/09/2025
Earnings Report	69.290 JPY	Q1 2025 Earnings Release	07/31/2025
Earnings Report	34.880 JPY	Q2 2025 Earnings Release	11/10/2025

Fujikura Past Events

Event	Actual EPS	Info	Date
Earnings Report	51.020 JPY	Q2 2024 Earnings Release	11/07/2024
Earnings Report	40.290 JPY	Q1 2024 Earnings Release	08/08/2024
Earnings Report	-20.330 JPY	Q4 2023 Earnings Release	05/13/2024
Earnings Report	53.320 JPY	Q3 2023 Earnings Release	02/08/2024
Earnings Report	85.320 JPY	Q2 2023 Earnings Release	11/08/2023
Earnings Report	29.960 JPY	Q1 2023 Earnings Release	08/10/2023
Earnings Report	46.880 JPY	Q4 2022 Earnings Release	05/12/2023
Earnings Report	32.600 JPY	Q3 2022 Earnings Release	02/09/2023
Earnings Report	38.520 JPY	Q2 2022 Earnings Release	11/09/2022
Earnings Report	23.850 JPY	Q1 2022 Earnings Release	08/05/2022
Annual General Meeting	-	Annual General Meeting	06/29/2022
Earnings Report	-34.380 JPY	Q4 2021 Earnings Release	05/12/2022
Earnings Report	12.170 JPY	Q3 2021 Earnings Release	02/09/2022

Fujikura Profile

Fujikura Ltd. engages in the manufacture and sale of electric wires and cables. It operates through the following business segments: Energy & Telecommunications Company, Electronics Company, Automotive Products Company, Real Estate Company, and Others. The Energy & Telecommunications Company segment offers electrical power and communications cable; aluminum and covered wires, optical fiber, cable, parts, and devices; communication components; network devices; and their installation works. The Electronics Company segment handles printed circuit boards, electronic wires, hard disk parts, and various connectors. The Automotive Products Company segment covers wire harness and electronic devices for automobile use. The Real Estate Company segment leases commercial properties. The Others segment includes commercialized new businesses.

Moody’s Daily Credit Risk Score

Risk

Low
Medium
High

Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

Fujikura Shareholder

Owner	in %
Freefloat	79.52
Fujikura Ltd.	6.58
Nomura Asset Management Co., Ltd.	6.55
Asset Management One Co., Ltd.	5.02
Nippon Life Insurance Co.	4.35
Nomura Asset NEXT FUNDS NIKKEI 225 ETF (1321)	2.99
Sumitomo Mitsui Financial Group, Inc.	2.37
Sumitomo Mitsui Trust Bank Pension Fund	2.29
DOWA HOLDINGS Co., Ltd.	2.22
Nomura Asset NEXT FUNDS TOPIX ETF (1306)	2.18
Shizuoka Financial Group, Inc.	1.96
BlackRock Japan Co. Ltd.	1.86
Sumitomo Mitsui DS Asset Management Co., Ltd.	1.83
BlackRock Fund Advisors	1.63
Nikko Exchange Traded Index Fund 225	1.45

Shareholder percentage totals can add to more than 100% because some holders are included in the free float.

Fujikura Management

Name	Job
Kazuhito Lijima	Chief Financial Officer & Director
Koji Naruke	Director
Yasuyuki Oda	Director
Tatsuya Banno	Director & Chief Technology Officer
Masaaki Shimojima	Independent Outside Director
Hamako Hanazaki	Independent Outside Director
Tetsu Ito	MD, Head-Corporate Staff & Real Estate Company
Koji Serizawa	Manager-Corporate Planning Officer
Joseph E. Gallagher	Managing Director
Hideyuki Hosoya	Managing Director
Takashi Takizawa	Managing Director, Head-Legal Affairs & Personnel
Kenji Nishide	Managing Executive Officer
Keiji Yoshikawa	Outside Director
Kozo Meguro	Outside Director
Yoji Yamaguchi	Outside Director
Naoki Okada	President, CEO & Representative Director
Takeaki Kitajima	Senior MD & Head-Customer Trust Recovery Project
Ikuo Kobayashi	Senior Managing Executive Officer
Akira Wada	Senior Managing Representative Director