# FUJI OOZX Inc.: business model and financials

> Latest period: FY ending Mar 2026, consolidated, J-GAAP
> Unit: JPY millions
> Sources: 有価証券報告書－第98期(2025/04/01－2026/03/31) (S100YCH0)
> Page: https://vizora.meequs.com/en/company/fuji-oozx
> Retrieved: 2026-09-30T17:57:00.706Z

## Company

Fuji Oozx, founded in 1951, is a company in Auto Parts listed on TSE Standard. It has 1,261 employees (consolidated).

| Field | Value |
| --- | ---: |
| Legal name | FUJI OOZX Inc. |
| Ticker | 7299 |
| Stock price | View on Yahoo Finance (https://finance.yahoo.co.jp/quote/7299.T) |
| Listing | TSE Standard |
| Head office | 静岡県菊川市三沢1500番地の60 |
| Representative (per filing) | 代表取締役社長執行役員 杉江郁夫 |
| Founded | Dec 1951 |
| Share capital | ¥3.02B |
| Employees (consolidated) | 1,261 |
| Average salary (parent only) | ¥7M |
| Fiscal year end | March |
| Website | www.oozx.co.jp (https://www.oozx.co.jp/) |
| Corporate number | 4080401014950 |
| EDINET | E02225 |
| Industries (Vizora) | Auto Parts |

> Profile source: annual securities report (S100YCH0, filed 2026-06-17). As of filing

## Five-axis industry profile

Primary industry: Auto Parts (2026-03-31)

| Axis | Industry percentile | Peers |
| --- | ---: | ---: |
| Revenue growth | 72.3 | 110 |
| Profitability | 88.7 | 111 |
| Cash conversion | 64.4 | 108 |
| Efficiency | 23 | 111 |

Each axis is shown independently. Missing values are labeled unavailable; no combined score is calculated. Industry rank is not an investment recommendation.

## Key points (generated from figures)

- Fuji Oozx brought in ¥29.1B in revenue.
- Out of every ¥100 of sales, about ¥9 is left as operating profit.
- Revenue changed +13.9% from the prior year, operating profit -4.2%.

## Company structure

- Segment revenue mix: Automobile component manufacturing 100.0%
- Revenue → net income: ¥29092989000 → ¥2180256000
- Net income → operating cash flow: ¥2180256000 → ¥5027806000（difference ¥2847550000）
- Main uses of operating cash flow: CapEx ¥2104062000 / dividends ¥550162000 / buybacks ¥834544000
- Change in cash: ¥68423000
Segment shares use total reported segment revenue, which may include inter-segment sales. The cash bridge is operating cash flow minus net income and combines non-cash items and working-capital effects.

## Key figures at a glance

| Metric | Value | Note |
| --- | ---: | ---: |
| Revenue | ¥29.1B |  |
| Operating income | ¥2.51B | Margin 8.6% |
| Net income | ¥2.14B | Margin 7.4% |
| Free cash flow | ¥2.92B |  |
| Largest business | Automobile component manufacturing | of segment revenue 100.0% |
| Employees (consolidated) | 1,261 |  |
| EPS | ¥202.76 |  |
| Book value per share | ¥2895.76 |  |
| Equity ratio | 83.9% |  |
| Shares outstanding | 10,279,750 |  |
| Treasury shares | 446,700 |  |
| Shareholders | 7,628 |  |
| Average salary (parent only) | ¥7M | Filing company only |
| Cash ratio | 17.1% | Cash ÷ revenue 22.4% |
| Vs. industry median margin | +3.8 pp | Auto Parts |
| ROE | 7.2% | Derived from disclosed figures |
| ROA | 5.7% | Derived from disclosed figures |

## Notable figures

- FY2026, operating cash flow is 2.3× net income
- FY2026, buybacks were 1.5× dividends

## What changed in 5 years

| Metric | FY ending Mar 2021 | FY ending Mar 2026 | Change |
| --- | ---: | ---: | ---: |
| Revenue | ¥19121093000 | ¥29092989000 | +52.2% |
| Operating income | ¥713714000 | ¥2505830000 | +251.1% |
| Operating margin | 3.7% | 8.6% | +4.9 pp |
| Employees | 1,165 people | 1,261 people | +8.2% |
| Cash and equivalents | ¥5390420000 | ¥6507447000 | +20.7% |

### Change in segment revenue mix

Span: FY ending Mar 2021 → FY ending Mar 2026. Stable segment keys are connected; unmatched shares are marked as new or reorganized. Shares use total segment revenue.

| Flow | Revenue share |
| --- | ---: |
| 新設・再編 → 自動車部品製造 | 100.0% |

Segment revenue source references: 1 (derived)

## Income statement（FY ending Mar 2026, consolidated, J-GAAP）

| Item | Amount (JPY mn) | % of revenue | Source |
| --- | ---: | ---: | ---: |
| Revenue | 29,093 | 100.0% | S100YCH0 |
| Cost of revenue | 22,258 | 76.5% | S100YCH0 |
| Gross profit | 6,835 | 23.5% | S100YCH0 |
| SG&A | 4,329 | 14.9% | S100YCH0 |
| Operating income | 2,506 | 8.6% | S100YCH0 |
| Ordinary income | 2,743 | 9.4% | S100YCH0 |
| Pretax income | 2,801 | 9.6% | S100YCH0 |
| Income tax | 621 | 2.1% | S100YCH0 |
| Net income | 2,180 | 7.5% | S100YCH0 |
| Net income attributable to owners | 2,144 | 7.4% | S100YCH0 |

## Per ¥100 of revenue（FY ending Mar 2026）

| Part | JPY |
| --- | ---: |
| Cost of revenue | 76 |
| SG&A | 15 |
| Operating income | 9 |
| (Ref.) Net income | 7 |

### Margin funnel

Gross margin 23.5% → Operating margin 8.6% → Net margin 7.4%
Derived from reported figures (DERIVED).

## Revenue and profit pattern

Pattern: Revenue up, profit down
Revenue growth: +13.9%; Core profit growth: -4.2%
Growth quality: revenue-led
Operating leverage (core profit growth ÷ revenue growth): -0.30×
Calculated from comparable annual consolidated filings.

## Year over year（FY ending Mar 2025 → FY ending Mar 2026、JPY mn）

| Metric | Prior | Current | Change | % change |
| --- | ---: | ---: | ---: | ---: |
| Revenue | 25,544 | 29,093 | 3,549 | +13.9% |
| Gross profit | 6,108 | 6,835 | 727 | +11.9% |
| Operating income | 2,616 | 2,506 | -110 | -4.2% |
| Net income attributable to owners | 1,547 | 2,144 | 598 | +38.6% |
| Operating cash flow | 2,890 | 5,028 | 2,138 | +74.0% |
| Free cash flow | 1,269 | 2,924 | 1,655 | +130.4% |

## History（JPY mn）

| Period | Revenue | Op. income | Op. margin | Net income | Op. CF | FCF | Source |
| --- | ---: | ---: | ---: | ---: | ---: | ---: | ---: |
| FY ending Mar 2020 | 22,794 | 811 | 3.6% | 386 | 1,814 | -3,222 | S100LK9O |
| FY ending Mar 2021 | 19,121 | 714 | 3.7% | 614 | 4,092 | 3,433 | S100OA0F |
| FY ending Mar 2022 | 22,269 | 1,571 | 7.1% | 985 | 3,948 | 3,454 | S100R1B5 |
| FY ending Mar 2023 | 21,606 | 869 | 4.0% | 595 | 2,689 | 1,092 | S100TNO9 |
| FY ending Mar 2024 | 23,382 | 1,627 | 7.0% | 1,931 | 4,228 | 2,726 | S100VY4H |
| FY ending Mar 2025 | 25,544 | 2,616 | 10.2% | 1,547 | 2,890 | 1,269 | S100YCH0 |
| FY ending Mar 2026 | 29,093 | 2,506 | 8.6% | 2,144 | 5,028 | 2,924 | S100YCH0 |

## People and productivity（FY ending Mar 2026, consolidated, J-GAAP）

| Metric | Value |
| --- | ---: |
| Revenue per employee (consolidated) | ¥23.1M |
| Operating income per employee (consolidated) | ¥2M |
| Net income per employee (consolidated) | ¥1.7M |

Employees, revenue and profit are consolidated. Average annual salary is a separate parent-company figure. Calculated from disclosed figures (DERIVED).

| History | FY ending Mar 2022 | FY ending Mar 2023 | FY ending Mar 2024 | FY ending Mar 2025 | FY ending Mar 2026 |
| --- | ---: | ---: | ---: | ---: | ---: |
| Employees (consolidated) | 1,112 | 1,104 | 1,161 | 1,246 | 1,261 |
| Average salary (parent company) | ¥5.9M | ¥5.9M | ¥6.1M | ¥6.7M | ¥7M |
| Average age (parent company) | 39.2 years | 39.4 years | 39.1 years | 39.7 years | 39.5 years |
| Average tenure (parent company) | 15.4 years | 15.7 years | 15.9 years | 15.7 years | 15.3 years |

Year over year: Employees (consolidated) +1.2% · Revenue (consolidated) +13.9%

## Segments（FY ending Mar 2026, consolidated, J-GAAP、JPY mn）

| Segment | Revenue | Share | Op. income | Op. margin |
| --- | ---: | ---: | ---: | ---: |
| Automobile component manufacturing | 27,947 | 100.0% | 2,471 | 8.8% |

## Revenue by geography

No geographic revenue breakdown was disclosed.

## Cash flow（FY ending Mar 2026, consolidated, J-GAAP）

| Item | Amount (JPY mn) | % of revenue | Source |
| --- | ---: | ---: | ---: |
| Operating cash flow | 5,028 | 17.3% | S100YCH0 |
| Capital expenditure | 2,104 | 7.2% | S100YCH0 |
| Free cash flow | 2,924 | 10.0% | 算出 |
| Investing cash flow | -2,116 | -7.3% | S100YCH0 |
| Financing cash flow | -3,114 | -10.7% | S100YCH0 |
| Dividends paid | 550 | 1.9% | S100YCH0 |
| Share buyback | 835 | 2.9% | S100YCH0 |
| Change in cash | 68 | 0.2% | S100YCH0 |
| Cash and equivalents | 6,507 | 22.4% | S100YCH0 |

## Balance sheet

Figures are as of each fiscal year end. Derived values are marked as such in the source column. Lease liabilities are excluded from interest-bearing debt.

| Metric | FY ending Mar 2022 | FY ending Mar 2023 | FY ending Mar 2024 | FY ending Mar 2025 | FY ending Mar 2026 | Source |
| --- | ---: | ---: | ---: | ---: | ---: | ---: |
| Cash and equivalents | 5,566 | 5,504 | 7,079 | 6,439 | 6,507 | S100TNO9, S100VY4H, S100YCH0 |
| Total assets | 34,672 | 34,239 | 36,529 | 37,038 | 38,155 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Net assets | 27,362 | 27,865 | 30,136 | 30,972 | 32,567 | S100TNO9, S100VY4H, S100YCH0 |
| Share capital | 3,019 | 3,019 | 3,019 | 3,019 | 3,019 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Trade receivables | 3,727 | 4,119 | 3,931 | 4,572 | — | S100R1B5, S100TNO9, S100VY4H |
| Property, plant and equipment | 18,553 | 18,020 | 17,330 | 16,728 | 16,762 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Intangible assets excluding goodwill | 93 | 96 | 115 | 692 | 603 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Goodwill | — | — | — | 276 | 238 | S100YCH0 |
| Investment securities | — | — | 1 | 141 | 129 | S100VY4H, S100YCH0 |
| Current assets | 15,412 | 15,485 | 17,596 | 18,420 | 19,177 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Current liabilities | 6,552 | 5,885 | 5,922 | 5,357 | 5,054 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Trade payables | 2,164 | 2,309 | 2,485 | 2,276 | 2,711 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Short-term borrowings | 2,591 | 2,135 | 1,578 | 1,625 | 256 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Long-term borrowings | 295 | 75 | — | 248 | — | S100R1B5, S100TNO9, S100YCH0 |
| Total liabilities | 7,311 | 6,374 | 6,393 | 6,066 | 5,589 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Non-controlling interests | 442 | 474 | 511 | 528 | 566 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Equity attributable to owners of parent | 26,410 | 26,731 | 28,321 | 29,259 | 30,119 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Retained earnings | 20,642 | 20,970 | 22,562 | 23,597 | 25,191 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |
| Treasury stock | -10 | -10 | -10 | -112 | -845 | S100R1B5, S100TNO9, S100VY4H, S100YCH0 |

### Assets and funding mix

| Assets | Share | Source |
| --- | ---: | ---: |
| Cash | 17% | S100YCH0 |
| Property, plant and equipment | 44% | S100YCH0 |
| Intangibles and goodwill | 2% | S100YCH0 |
| Investment securities | 0% | S100YCH0 |
| Other assets | 37% | S100YCH0 |

| Funding source | Share | Source |
| --- | ---: | ---: |
| Trade payables | 7% | S100YCH0 |
| Other liabilities | 8% | S100YCH0 |
| Equity | 85% | S100YCH0 |

### Balance sheet history

| Metric | FY ending Mar 2022 | FY ending Mar 2023 | FY ending Mar 2024 | FY ending Mar 2025 | FY ending Mar 2026 |
| --- | ---: | ---: | ---: | ---: | ---: |
| Total assets | 34,672 | 34,239 | 36,529 | 37,038 | 38,155 |
| Equity | 27,362 | 27,865 | 30,136 | 30,972 | 32,567 |
| Interest-bearing debt | — | — | — | — | — |
| Cash | 5,566 | 5,504 | 7,079 | 6,439 | 6,507 |

## Asset intensity and goodwill

Ratios are derived from reported values. Goodwill is used only when separately reported, never inferred from combined intangible assets.

| Metric | Value | Sources |
| --- | ---: | ---: |
| Asset intensity (fixed assets ÷ revenue) | 57.6% | S100YCH0 |
| Fixed assets ÷ total assets | 43.9% | S100YCH0 |
| Goodwill ÷ parent equity | 0.8% | S100YCH0 |

### Cash quality

Net cash = cash − interest-bearing debt. Net debt ratio = (interest-bearing debt − cash) ÷ positive operating cash flow. Omit when debt components are incomplete; other ratios are derived from reported figures.

| Metric | Value |
| --- | ---: |
| Cash ratio (cash ÷ total assets) | 17.1% |
| Cash ÷ revenue | 22.4% |
| Net cash (cash − interest-bearing debt) | — |
| Net debt ÷ operating cash flow | — |
| Cash conversion (operating CF ÷ operating income) | 200.6% |
| Cash vs. profit gap | 2,883 JPY mn (of net income 134.5%) |
| Shareholder returns / net income | 64.6% |
| Shareholder returns / FCF | 47.4% |
| Shareholder payments — dividends / net income | 25.7% |
| Shareholder payments — dividends / FCF | 18.8% |
| CapEx intensity (capex ÷ revenue) | 7.2% |
| Investing CF relative to operating CF | 42.1% |

## ROA and ROE

ROE is decomposed into net margin × asset turnover × financial leverage. Leverage can raise ROE, so the ratio alone does not assess a company's condition. Ending balances are used without a prior year; total equity approximates parent equity when unavailable.

| Period | Net margin | Asset turnover | ROA | Financial leverage | ROE | Sources |
| --- | ---: | ---: | ---: | ---: | ---: | ---: |
| 2022 | 4.4% | 0.64× | 2.8% | 1.31× | 3.7% | S100R1B5 |
| 2023 | 2.8% | 0.63× | 1.7% | 1.30× | 2.2% | S100TNO9 |
| 2024 | 8.3% | 0.66× | 5.5% | 1.29× | 7.0% | S100VY4H |
| 2025 | 6.1% | 0.69× | 4.2% | 1.28× | 5.4% | S100YCH0 |
| 2026 | 7.4% | 0.77× | 5.7% | 1.27× | 7.2% | S100YCH0 |

## Ownership

| Counterparty | Relation | Ratio | As of |
| --- | ---: | ---: | ---: |
| 大同特殊鋼株式会社 | Major shareholder | 47.9% | 2026-03-31 |
| 大同興業株式会社 | Major shareholder | 5.5% | 2026-03-31 |
| ジェイアンドエス保険サービス株式会社 | Major shareholder | 3.3% | 2026-03-31 |
| フジオーゼックス従業員持株会 | Major shareholder | 1.7% | 2026-03-31 |
| 中根精工株式会社 | Major shareholder | 1.1% | 2026-03-31 |
| 高橋 憲昭 | Major shareholder | 0.7% | 2026-03-31 |
| 明治安田生命保険相互会社 | Major shareholder | 0.5% | 2026-03-31 |
| 日本パーカライジング株式会社 | Major shareholder | 0.5% | 2026-03-31 |
| 大同ＤＭソリューション株式会社 | Major shareholder | 0.5% | 2026-03-31 |
| 辻本 敏 | Major shareholder | 0.4% | 2026-03-31 |

## Sources

| Document | ID | Published | URL |
| --- | ---: | ---: | ---: |
| 有価証券報告書－第98期(2025/04/01－2026/03/31) | S100YCH0 | 2026-06-17 | https://disclosure2.edinet-fsa.go.jp/WZEK0040.aspx?S100YCH0,, |
| 有価証券報告書－第97期(2024/04/01－2025/03/31) | S100VY4H | 2025-06-16 | https://disclosure2.edinet-fsa.go.jp/WZEK0040.aspx?S100VY4H,, |
| 有価証券報告書－第96期(2023/04/01－2024/03/31) | S100TNO9 | 2024-06-21 | https://disclosure2.edinet-fsa.go.jp/WZEK0040.aspx?S100TNO9,, |
| 有価証券報告書－第95期(2022/04/01－2023/03/31) | S100R1B5 | 2023-06-23 | https://disclosure2.edinet-fsa.go.jp/WZEK0040.aspx?S100R1B5,, |
| 有価証券報告書－第94期(令和3年4月1日－令和4年3月31日) | S100OA0F | 2022-06-21 | https://disclosure2.edinet-fsa.go.jp/WZEK0040.aspx?S100OA0F,, |
| 有価証券報告書－第93期(令和2年4月1日－令和3年3月31日) | S100LK9O | 2021-06-22 | https://disclosure2.edinet-fsa.go.jp/WZEK0040.aspx?S100LK9O,, |

## Definitions

- Amounts are in millions of JPY (rounded). The period is stated in each table heading
- Operating margin = operating income ÷ revenue. Net income is attributable to owners of the parent when disclosed
- Free cash flow (FCF) = operating cash flow − capital expenditure
- ¥100 model = breakdown per ¥100 of revenue (rounded so parts sum to 100)
- Segment revenues include inter-segment sales and may not sum to consolidated revenue
- Source IDs are EDINET document IDs (docID). "算出" (derived) means computed from other disclosed values
- All figures are extracted mechanically from filings. AI-written text never generates figures
- Source: company filings submitted to EDINET (Financial Services Agency of Japan). Figures were extracted, edited and processed, and charts and text were created, by Vizora — not by the FSA (used under the Public Data License v1.0).