Pomanda estimates the enterprise value of FUJITSU SERVICES LIMITED at £1.2b based on a Turnover of £1.2b and 1.04x industry multiple (adjusted for size and gross margin).
fujitsu services limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FUJITSU SERVICES LIMITED at £0 based on an EBITDA of £-81.7m and a 7.45x industry multiple (adjusted for size and gross margin).
fujitsu services limitedEstimated Valuation
£410.4m
Pomanda estimates the enterprise value of FUJITSU SERVICES LIMITED at £410.4m based on Net Assets of £179.9m and 2.28x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fujitsu Services LimitedOverview
Fujitsu Services Limited is a live company located in bracknell, RG12 8SN with a Companies House number of 00096056. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in December 1907, it's largest shareholder is
fujitsu services holdings plc
with a 100% stake. Fujitsu Services Limited is a mature,
mega sized company, Pomanda has estimated its turnover at
£1.2b with
declining
growth in recent years.
Pomanda's financial health check has awarded Fujitsu Services Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
4 Strong
3 Regular
5 Weak
Size
annual sales of £1.2b, make it larger than the average company (£3.1m)
£1.2b - Fujitsu Services Limited
£3.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (9.7%)
-3% - Fujitsu Services Limited
9.7% - Industry AVG
Production
with a gross margin of 42.4%, this company has a comparable cost of product (42.4%)
42.4% - Fujitsu Services Limited
42.4% - Industry AVG
Profitability
an operating margin of -11.9% make it less profitable than the average company (5.3%)
-11.9% - Fujitsu Services Limited
5.3% - Industry AVG
Employees
with 6028 employees, this is above the industry average (19)
6028 - Fujitsu Services Limited
19 - Industry AVG
Pay Structure
on an average salary of £80.7k, the company has a higher pay structure (£52.8k)
£80.7k - Fujitsu Services Limited
£52.8k - Industry AVG
Efficiency
resulting in sales per employee of £194.2k, this is more efficient (£135k)
£194.2k - Fujitsu Services Limited
£135k - Industry AVG
Debtor Days
it gets paid by customers after 64 days, this is near the average (54 days)
64 days - Fujitsu Services Limited
54 days - Industry AVG
Creditor Days
its suppliers are paid after 93 days, this is slower than average (32 days)
93 days - Fujitsu Services Limited
32 days - Industry AVG
Stock Days
it holds stock equivalent to 15 days, this is in line with average (17 days)
15 days - Fujitsu Services Limited
17 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (15 weeks)
0 weeks - Fujitsu Services Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 76.8%, this is a higher level of debt than the average (65.1%)
76.8% - Fujitsu Services Limited
65.1% - Industry AVG
FUJITSU SERVICES LIMITED financials
EXPORT
Fujitsu Services Limited's latest turnover from March 2024 is £1.2 billion and the company has net assets of £179.9 million. According to their latest financial statements, Fujitsu Services Limited has 6,028 employees and maintains cash reserves of £8 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
1,170,900,000
1,140,800,000
1,287,800,000
1,323,700,000
1,383,700,000
1,501,500,000
1,545,400,000
1,631,100,000
1,749,300,000
1,655,200,000
1,664,900,000
1,627,500,000
1,630,200,000
1,801,600,000
Other Income Or Grants
Cost Of Sales
674,292,166
640,909,728
699,488,019
690,978,321
1,078,400,000
1,128,900,000
753,031,226
790,651,514
847,571,937
770,639,668
765,254,009
734,274,895
772,954,440
848,174,058
Gross Profit
496,607,834
499,890,272
588,311,981
632,721,679
305,300,000
372,600,000
792,368,774
840,448,486
901,728,063
884,560,332
899,645,991
893,225,105
857,245,560
953,425,942
Admin Expenses
636,107,834
510,090,272
-39,200,000
537,111,981
592,921,679
286,400,000
372,700,000
762,368,774
754,448,486
809,928,063
800,560,332
845,745,991
869,625,105
942,145,560
949,025,942
Operating Profit
-139,500,000
-10,200,000
39,200,000
51,200,000
39,800,000
18,900,000
-100,000
30,000,000
86,000,000
91,800,000
84,000,000
53,900,000
23,600,000
-84,900,000
4,400,000
Interest Payable
16,200,000
9,700,000
4,400,000
5,400,000
7,600,000
3,300,000
3,100,000
4,100,000
3,900,000
4,900,000
7,200,000
6,800,000
8,900,000
6,400,000
4,700,000
Interest Receivable
5,400,000
2,800,000
500,000
200,000
100,000
100,000
200,000
600,000
700,000
900,000
1,900,000
4,000,000
1,300,000
1,900,000
Pre-Tax Profit
-121,300,000
-16,900,000
35,000,000
46,500,000
32,700,000
16,000,000
-2,800,000
26,400,000
82,900,000
87,900,000
77,900,000
49,300,000
19,000,000
-36,400,000
1,900,000
Tax
-51,800,000
-82,200,000
-1,300,000
-24,400,000
-66,700,000
5,500,000
-39,200,000
-11,700,000
2,700,000
-2,900,000
20,900,000
-1,500,000
-9,900,000
13,400,000
300,000
Profit After Tax
-173,100,000
-99,100,000
33,700,000
22,100,000
-34,000,000
21,500,000
-42,000,000
14,700,000
85,600,000
85,000,000
98,800,000
47,800,000
9,100,000
-23,000,000
2,200,000
Dividends Paid
Retained Profit
-173,100,000
-99,100,000
33,700,000
22,100,000
-34,000,000
21,500,000
-42,000,000
14,700,000
85,600,000
83,500,000
98,500,000
47,800,000
6,000,000
-24,600,000
9,700,000
Employee Costs
486,500,000
451,400,000
466,800,000
459,800,000
450,600,000
532,800,000
545,100,000
645,300,000
630,800,000
674,200,000
639,100,000
643,900,000
597,000,000
488,900,000
714,800,000
Number Of Employees
6,028
6,112
6,206
6,799
6,853
7,164
8,391
9,677
10,226
12,025
11,872
11,905
10,350
10,849
12,926
EBITDA*
-81,700,000
54,900,000
100,600,000
110,000,000
130,700,000
52,700,000
29,600,000
65,400,000
121,700,000
129,900,000
139,400,000
106,500,000
78,900,000
-16,800,000
81,400,000
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
223,500,000
346,000,000
1,572,400,000
1,502,100,000
1,868,800,000
585,600,000
433,600,000
622,200,000
637,900,000
623,500,000
535,700,000
535,600,000
592,000,000
581,800,000
630,300,000
Intangible Assets
63,000,000
161,700,000
170,800,000
199,200,000
185,700,000
194,800,000
175,200,000
158,600,000
153,100,000
146,400,000
136,600,000
140,000,000
139,900,000
133,900,000
129,900,000
Investments & Other
14,400,000
14,400,000
22,900,000
12,000,000
11,400,000
11,700,000
11,400,000
121,400,000
136,400,000
126,000,000
9,100,000
9,100,000
7,800,000
6,900,000
7,900,000
Debtors (Due After 1 year)
36,900,000
197,200,000
702,600,000
656,000,000
822,200,000
493,900,000
11,500,000
266,200,000
259,500,000
258,000,000
261,600,000
264,900,000
264,100,000
266,600,000
288,400,000
Total Fixed Assets
286,500,000
507,700,000
1,045,300,000
1,055,800,000
1,232,300,000
780,400,000
608,800,000
780,800,000
791,000,000
769,900,000
672,300,000
675,600,000
731,900,000
715,700,000
760,200,000
Stock & work in progress
28,300,000
52,400,000
41,700,000
42,900,000
50,500,000
58,000,000
46,400,000
47,000,000
44,100,000
24,000,000
50,700,000
41,000,000
42,700,000
58,200,000
58,300,000
Trade Debtors
207,100,000
216,000,000
217,800,000
207,200,000
250,600,000
314,600,000
344,500,000
387,300,000
331,100,000
462,200,000
447,000,000
302,000,000
338,600,000
349,400,000
385,400,000
Group Debtors
202,600,000
209,100,000
141,600,000
107,300,000
84,400,000
47,400,000
96,400,000
68,200,000
39,200,000
84,900,000
179,100,000
146,700,000
135,200,000
Misc Debtors
43,600,000
56,300,000
30,300,000
29,900,000
39,200,000
87,500,000
53,400,000
48,800,000
45,500,000
130,400,000
61,100,000
146,200,000
160,600,000
Cash
8,000,000
3,200,000
13,300,000
78,000,000
106,500,000
111,500,000
117,800,000
100,300,000
114,700,000
78,400,000
96,000,000
68,700,000
77,000,000
113,700,000
90,200,000
misc current assets
1,200,000
1,500,000
3,300,000
30,200,000
22,600,000
18,400,000
13,200,000
14,000,000
39,500,000
total current assets
490,000,000
537,700,000
447,700,000
467,500,000
534,500,000
619,000,000
658,500,000
651,600,000
574,600,000
594,800,000
616,300,000
645,400,000
711,700,000
828,200,000
869,200,000
total assets
776,500,000
1,045,400,000
1,493,000,000
1,523,300,000
1,766,800,000
1,399,400,000
1,267,300,000
1,432,400,000
1,365,600,000
1,364,700,000
1,288,600,000
1,321,000,000
1,443,600,000
1,543,900,000
1,629,400,000
Bank overdraft
26,000,000
21,400,000
20,100,000
5,100,000
7,200,000
3,600,000
6,900,000
30,800,000
49,900,000
116,100,000
Bank loan
5,200,000
9,300,000
7,300,000
2,500,000
1,700,000
2,900,000
2,400,000
2,400,000
2,800,000
Trade Creditors
172,100,000
195,500,000
151,500,000
145,800,000
157,400,000
219,200,000
222,900,000
241,800,000
222,200,000
200,100,000
229,600,000
241,000,000
261,800,000
351,600,000
250,400,000
Group/Directors Accounts
112,200,000
13,100,000
89,000,000
177,500,000
186,900,000
156,400,000
203,500,000
143,500,000
other short term finances
1,000,000
1,900,000
14,200,000
700,000
1,000,000
800,000
1,600,000
3,000,000
2,800,000
2,800,000
hp & lease commitments
24,600,000
25,700,000
4,000,000
3,300,000
2,400,000
2,100,000
2,000,000
1,800,000
1,700,000
1,400,000
1,300,000
other current liabilities
273,300,000
407,200,000
318,800,000
299,000,000
363,500,000
329,600,000
329,600,000
437,800,000
468,400,000
484,300,000
457,900,000
532,400,000
585,600,000
635,100,000
664,700,000
total current liabilities
471,400,000
624,100,000
490,400,000
475,600,000
557,800,000
563,000,000
564,500,000
801,200,000
714,100,000
783,200,000
871,700,000
974,700,000
1,041,500,000
1,243,900,000
1,178,800,000
loans
212,600,000
164,200,000
167,000,000
211,600,000
250,400,000
28,000,000
32,200,000
34,500,000
43,700,000
49,800,000
52,600,000
56,000,000
63,200,000
64,800,000
72,800,000
hp & lease commitments
103,100,000
125,100,000
13,000,000
15,400,000
17,200,000
20,700,000
23,000,000
25,100,000
27,800,000
29,500,000
31,200,000
Accruals and Deferred Income
200,000
200,000
200,000
200,000
200,000
7,700,000
30,500,000
31,500,000
31,500,000
30,900,000
31,700,000
32,500,000
51,400,000
other liabilities
9,400,000
5,200,000
4,800,000
4,700,000
12,800,000
11,900,000
8,500,000
8,700,000
9,200,000
9,300,000
6,000,000
38,300,000
8,100,000
9,100,000
11,600,000
provisions
18,600,000
42,400,000
161,200,000
97,600,000
32,600,000
34,800,000
21,400,000
64,200,000
51,600,000
55,000,000
329,000,000
204,800,000
104,200,000
107,800,000
445,800,000
total long term liabilities
125,200,000
108,700,000
169,100,000
159,500,000
154,300,000
43,500,000
43,000,000
88,600,000
88,400,000
93,200,000
227,700,000
168,700,000
123,500,000
127,900,000
326,500,000
total liabilities
596,600,000
732,800,000
659,500,000
635,100,000
712,100,000
606,500,000
607,500,000
889,800,000
802,500,000
876,400,000
1,099,400,000
1,143,400,000
1,165,000,000
1,371,800,000
1,505,300,000
net assets
179,900,000
312,600,000
833,500,000
888,200,000
1,054,700,000
792,900,000
659,800,000
542,600,000
563,100,000
488,300,000
189,200,000
177,600,000
278,600,000
172,100,000
124,100,000
total shareholders funds
179,900,000
312,600,000
833,500,000
888,200,000
1,054,700,000
792,900,000
659,800,000
542,600,000
563,100,000
488,300,000
189,200,000
177,600,000
278,600,000
172,100,000
124,100,000
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
-139,500,000
-10,200,000
39,200,000
51,200,000
39,800,000
18,900,000
-100,000
30,000,000
86,000,000
91,800,000
84,000,000
53,900,000
23,600,000
-84,900,000
4,400,000
Depreciation
34,200,000
40,600,000
48,300,000
51,900,000
65,700,000
23,600,000
22,800,000
26,900,000
27,400,000
29,300,000
47,100,000
46,600,000
50,800,000
65,300,000
74,200,000
Amortisation
23,600,000
24,500,000
13,100,000
6,900,000
25,200,000
10,200,000
6,900,000
8,500,000
8,300,000
8,800,000
8,300,000
6,000,000
4,500,000
2,800,000
2,800,000
Tax
-51,800,000
-82,200,000
-1,300,000
-24,400,000
-66,700,000
5,500,000
-39,200,000
-11,700,000
2,700,000
-2,900,000
20,900,000
-1,500,000
-9,900,000
13,400,000
300,000
Stock
-24,100,000
10,700,000
-1,200,000
-7,600,000
-7,500,000
11,600,000
-600,000
2,900,000
20,100,000
-26,700,000
9,700,000
-1,700,000
-15,500,000
-100,000
58,300,000
Debtors
-188,400,000
-413,700,000
91,900,000
-196,000,000
253,000,000
437,600,000
-264,700,000
95,200,000
-44,900,000
11,600,000
-73,600,000
-60,700,000
-66,000,000
-60,700,000
969,600,000
Creditors
-23,400,000
44,000,000
5,700,000
-11,600,000
-61,800,000
-3,700,000
-18,900,000
19,600,000
22,100,000
-29,500,000
-11,400,000
-20,800,000
-89,800,000
101,200,000
250,400,000
Accruals and Deferred Income
-133,900,000
88,400,000
19,800,000
-64,300,000
33,700,000
-7,500,000
-131,000,000
-31,600,000
-15,900,000
27,000,000
-43,600,000
-84,900,000
-50,300,000
-48,500,000
716,100,000
Deferred Taxes & Provisions
-23,800,000
-118,800,000
63,600,000
65,000,000
-2,200,000
13,400,000
-42,800,000
12,600,000
-3,400,000
-274,000,000
124,200,000
100,600,000
-3,600,000
-338,000,000
445,800,000
Cash flow from operations
-102,100,000
389,300,000
97,700,000
278,300,000
-211,800,000
-388,800,000
63,000,000
-43,800,000
152,000,000
-134,400,000
293,400,000
162,300,000
6,800,000
-227,900,000
466,100,000
Investing Activities
capital expenditure
163,400,000
1,170,400,000
-103,300,000
294,400,000
-1,365,000,000
-205,400,000
142,300,000
-25,200,000
-56,800,000
-135,700,000
-52,100,000
3,700,000
-71,500,000
-23,600,000
-837,200,000
Change in Investments
-8,500,000
10,900,000
600,000
-300,000
300,000
-110,000,000
-15,000,000
10,400,000
116,900,000
1,300,000
900,000
-1,000,000
7,900,000
cash flow from investments
163,400,000
1,178,900,000
-114,200,000
293,800,000
-1,364,700,000
-205,700,000
252,300,000
-10,200,000
-67,200,000
-252,600,000
-52,100,000
2,400,000
-72,400,000
-22,600,000
-845,100,000
Financing Activities
Bank loans
-5,200,000
-4,100,000
9,300,000
-7,300,000
7,300,000
-2,500,000
800,000
-1,200,000
500,000
-400,000
2,800,000
Group/Directors Accounts
-112,200,000
99,100,000
-75,900,000
-88,500,000
-9,400,000
30,500,000
-47,100,000
60,000,000
143,500,000
Other Short Term Loans
-1,000,000
-900,000
-12,300,000
13,500,000
-300,000
200,000
-800,000
-1,400,000
200,000
2,800,000
Long term loans
48,400,000
-2,800,000
-44,600,000
-38,800,000
222,400,000
-4,200,000
-2,300,000
-9,200,000
-6,100,000
-2,800,000
-3,400,000
-7,200,000
-1,600,000
-8,000,000
72,800,000
Hire Purchase and Lease Commitments
-127,700,000
-23,100,000
137,800,000
-6,400,000
-1,100,000
-2,600,000
-2,000,000
-2,000,000
25,300,000
-27,700,000
-1,400,000
-1,600,000
32,500,000
other long term liabilities
4,200,000
400,000
100,000
-8,100,000
900,000
3,400,000
-200,000
-500,000
-100,000
3,300,000
-32,300,000
30,200,000
-1,000,000
-2,500,000
11,600,000
share issue
40,400,000
-421,800,000
-88,400,000
-188,600,000
295,800,000
111,600,000
159,200,000
-35,200,000
-10,800,000
215,600,000
-86,900,000
-148,800,000
100,500,000
72,600,000
114,400,000
interest
-10,800,000
-6,900,000
-4,400,000
-4,900,000
-7,400,000
-3,200,000
-3,000,000
-3,900,000
-3,300,000
-4,200,000
-6,300,000
-4,900,000
-4,900,000
-5,100,000
-2,800,000
cash flow from financing
82,200,000
-431,100,000
-271,200,000
-268,500,000
646,500,000
107,400,000
47,400,000
47,900,000
-101,500,000
120,800,000
-114,000,000
-127,400,000
47,300,000
115,000,000
374,800,000
cash and cash equivalents
cash
4,800,000
-10,100,000
-64,700,000
-28,500,000
-5,000,000
-6,300,000
17,500,000
-14,400,000
36,300,000
-17,600,000
27,300,000
-8,300,000
-36,700,000
23,500,000
90,200,000
overdraft
4,600,000
1,300,000
20,100,000
-5,100,000
-2,100,000
3,600,000
3,600,000
-6,900,000
-23,900,000
-19,100,000
-66,200,000
116,100,000
change in cash
200,000
-11,400,000
-84,800,000
-28,500,000
-5,000,000
-6,300,000
22,600,000
-12,300,000
32,700,000
-21,200,000
34,200,000
15,600,000
-17,600,000
89,700,000
-25,900,000
fujitsu services limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for fujitsu services limited. Get real-time insights into fujitsu services limited's credit score, group structure and payment trends.
Perform a competitor analysis for fujitsu services limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mega companies, companies in RG12 area or any other competitors across 12 key performance metrics.
fujitsu services limited Ownership
FUJITSU SERVICES LIMITED group structure
Fujitsu Services Limited has 16 subsidiary companies.
The sole shareholder of Fujitsu Services Limited is Fujitsu Services Holdings Plc.
fujitsu services holdings plc
100%
fujitsu services limited directors
Fujitsu Services Limited currently has 2 directors.
The longest serving directors include
Mr William Patterson (Jul 2019) and
Miss Anwen Owen (Jun 2022).
95110 - Repair of computers and peripheral equipment
62090 - Other information technology and computer service activities
62020 - Computer consultancy activities
incorporation date
December 1907
age
118
incorporated
UK
ultimate parent company
FUJITSU LTD
accounts
Full Accounts
last accounts submitted
March 2024
previous names
international computers limited (April 2002)
international computers and tabulators limited (July 1968)
accountant
-
auditor
ERNST & YOUNG LLP
address
fujitsu lovelace road, bracknell, RG12 8SN
Bank
-
Legal Advisor
-
fujitsu services limited Charges & Mortgages
A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.
We found 9 charges/mortgages relating to fujitsu services limited. Currently there are 5 open charges and 4 have been satisfied in the past.
fujitsu services limited Capital Raised & Share Issues BETA
When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.
Click to start generating capital raising & share issue transactions for FUJITSU SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
fujitsu services limitedCompanies House Filings - See Documents
