Fusion Co (SSE:3977) Operating Income: 円98 Mil (TTM As of Feb. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

SSE:3977 Fusion Co Ltd SSE:3977
64 GF Score
Price 円500.00
GF Value 円519.93
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Fusion Co Operating Income?

Fusion Co SSE:3977 +2.88% 64 Operating Income is 円98 Mil as of Feb. 2026. GuruFocus rates SSE:3977 with a GF Score™ of 64/100 and a GF Value™ of 円519.93 (Fairly Valued). The stock has 2 warning signs investors should review.

Fusion Co's Operating Income for the three months ended in Feb. 2026 was 円51 Mil. Its Operating Income for the trailing twelve months (TTM) ended in Feb. 2026 was 円98 Mil.

Operating Margin % is calculated as Operating Income divided by its Revenue. Fusion Co's Operating Income for the three months ended in Feb. 2026 was 円51 Mil. Fusion Co's Revenue for the three months ended in Feb. 2026 was 円390 Mil. Therefore, Fusion Co's Operating Margin % for the quarter that ended in Feb. 2026 was 13.13%.

Good Sign:

Fusion Co Ltd operating margin is expanding. Margin expansion is usually a good sign.

Fusion Co's 5-Year average Growth Rate for Operating Margin % was 42.10% per year.

Operating Income or EBIT is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. Fusion Co's annualized ROC % for the quarter that ended in Feb. 2026 was 73.65%. Fusion Co's annualized ROC (Joel Greenblatt) % for the quarter that ended in Feb. 2026 was 143.38%.


Fusion Co  (SSE:3977) Operating Income Explanation

1. Operating Income or EBIT is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

Fusion Co's annualized ROC % for the quarter that ended in Feb. 2026 is calculated as:

ROC % (Q: Feb. 2026 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Nov. 2025 ) + Invested Capital (Q: Feb. 2026 ))/ count )
=204.696 * ( 1 - 1.34% )/( (297.451 + 250.958)/ 2 )
=201.9530736/274.2045
=73.65 %

where

Invested Capital(Q: Nov. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=622.804 - 55.865 - ( 269.488 - max(0, 164.587 - 463.724+269.488))
=297.451

Invested Capital(Q: Feb. 2026 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=687.135 - 128.927 - ( 307.25 - max(0, 186.156 - 531.016+307.25))
=250.958

Note: The Operating Income data used here is four times the quarterly (Feb. 2026) data.

2. Joel Greenblatt's definition of Return on Capital:

Fusion Co's annualized ROC (Joel Greenblatt) % for the quarter that ended in Feb. 2026 is calculated as:

ROC (Joel Greenblatt) %(Q: Feb. 2026 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Nov. 2025  Q: Feb. 2026
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=205.504/( ( (70.108 + max(69.657, 0)) + (69.268 + max(77.618, 0)) )/ 2 )
=205.504/( ( 139.765 + 146.886 )/ 2 )
=205.504/143.3255
=143.38 %

where Working Capital is:

Working Capital(Q: Nov. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(139.68 + 18.523 + 36.033) - (55.865 + 0 + 68.714)
=69.657

Working Capital(Q: Feb. 2026 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(183.184 + 7.565 + 33.017) - (128.927 + 0 + 17.221)
=77.618

When net working capital is negative, 0 is used.

Note: The EBIT data used here is four times the quarterly (Feb. 2026) EBIT data.

3. Operating Income is also linked to Operating Margin %:

Fusion Co's Operating Margin % for the quarter that ended in Feb. 2026 is calculated as:

Operating Margin %=Operating Income (Q: Feb. 2026 )/Revenue (Q: Feb. 2026 )
=51.174/389.601
=13.13 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

4. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Operating Income growth rate using Operating Income per share data.


Be Aware

Compared with a company's EBITDA margin, Operating Margin can be manipulated by adjusting the rate of depreciation, depletion and amortization (DDA).

If a company is facing competition, its Operating Margin may decline. Often the Operating Margin declines well before the company's revenue or even profit decline. Therefore, Operating Margin is a very important indicator of whether the company is facing problems.

For instance, by 2012, Nokia (NOK)'s problems were well known and its stock had lost more than 90% of its market value since 2007. But Nokia's Operating Margin had already been in decline since 2002, although its earnings per share were still rising. Investors who paid attention to Operating Margin would have avoided this huge loss. The same can be said for Research-in-Motion (RIMM).

Therefore, Operating Margin is a very important screening filter for GuruFocus. GuruFocus's Buffett-Munger screener requires that the profit margin is either consistent or expanding. The Model Portfolio of the Buffett-Munger screener has outperformed the market every year since inception in 2009.


Fusion Co Operating Income Related Terms


Fusion Co Operating Income Historical Data

* Premium members only.

The historical data trend for Fusion Co's Operating Income can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Fusion Co Operating Income Chart

Fusion Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Operating Income
Get a 7-Day Free Trial Premium Member Only Premium Member Only 27.19 54.96 50.24 16.80 17.27

Fusion Co Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Feb25 May25 Aug25 Nov25 Feb26 May26
Operating Income Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -15.59 -27.20 8.89 51.17 65.32
SSE:3977
64GF Score
Fusion Co Ltd SSE:3977
Operating Income is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Fusion Co Operating Income Calculation

Operating Income, is the profit a company earned through operations. All expenses, including cash expenses such as cost of goods sold (COGS), research & development, wages, and non-cash expenses, such as depreciation, depletion and amortization, have been deducted from the sales.

Operating Income for the trailing twelve months (TTM) ended in Feb. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円98 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about Operating Income →
What does a Operating Income of 円98 Mil mean?
Fusion Co (SSE:3977) has a Operating Income of 円98 Mil as of Feb. 2026. Operating Income equals sales less all operating expenses. It is linked to EBIT. View historical data on Fusion Co and its competitors.
Is Fusion Co's Operating Income too high?
Fusion Co's current Operating Income is 円98 Mil. Overall, Fusion Co has a GF Score™ of 64/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Fusion Co's Operating Income compare to APP and OMC?
Fusion Co's Operating Income of 円98 Mil can be compared against companies in the Media - Diversified industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Operating Income for a Media - Diversified company?
A good Operating Income depends on the Media - Diversified industry context. However, Operating Income should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Operating Income mean?
A high Operating Income can signal that a stock is expensive relative to its fundamentals. Operating Income equals sales less all operating expenses. It is linked to EBIT. View historical data on Fusion Co and its competitors. Fusion Co's current Operating Income is 円98 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Fusion Co stock overvalued right now?
Based on GuruFocus' analysis, Fusion Co (SSE:3977) is currently considered Fairly Valued. The stock's GF Value™ is 円519.93, compared to a current price of 円500.00 — trading 3.8% below its estimated fair value. The current Operating Income is 円98 Mil. Fusion Co's overall GF Score™ is 64/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Operating Income calculated?
Operating Income is calculated from a company's financial statements. For Fusion Co (SSE:3977), the current Operating Income is 円98 Mil as of Feb. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Fusion Co (SSE:3977) Overvalued in 2026?

Based on GuruFocus' analysis, Fusion Co stock appears to be undervalued. The current stock price of 円500.00 is trading 3.8% below its estimated GF Value™ of 円519.93. GuruFocus considers Fusion Co to be Fairly Valued.

Key valuation signals for SSE:3977:

  • Operating Income: 円98 Mil
  • GF Value™: 円519.93 vs. price of 円500.00 (3.8% below fair value)
  • GF Score™: 64/100 with 2 warning signs

No single metric tells the full story. See the SSE:3977 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Fusion Co Business Description

Address Kita 4-chome Nishi 4-chome 1, 4th Floor, Ito Building, Chuo Ward, Sapporo, JPN, 060-0004
Fusion Co Ltd is a direct marketing company. It provides systematic planning, production, and consultation of various promotions. Its total solution of marketing consists of three services: marketing research, marketing system, and direct promotion.
64GF Score

Get the complete analysis for SSE:3977

Operating Income is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円500.00
Price
円519.93
GF Value