This company listing is no longer activeThis company may still be operating, however this listing is no longer active. Find out why through their latest events.See Latest EventsFujitsu(FUJI)株式概要Provides digital services in Japan, Europe, the Americas, the Asia Pacific, East Asia, and internationally. 詳細FUJI ファンダメンタル分析スノーフレーク・スコア評価5/6将来の成長3/6過去の実績2/6財務の健全性6/6配当金2/6報酬当社が推定した公正価値より22.5%で取引されている 収益は年間4.1%増加すると予測されています アナリストらは、株価が25%上昇するだろうとほぼ一致している。 リスク分析リスクチェックの結果、FUJI 、リスクは検出されなかった。すべてのリスクチェックを見るFUJI Community Fair Values Create NarrativeSee what others think this stock is worth. Follow their fair value or set your own to get alerts.Your Fair Value€Current Price€123.95該当なし内在価値ディスカウントEst. Revenue$PastFuture05t2016201920222025202620282031Revenue JP¥3.9tEarnings JP¥217.2bAdvancedSet Fair ValueView all narrativesFujitsu Limited 競合他社GartnerSymbol: NYSE:ITMarket cap: US$10.7bCognizant Technology SolutionsSymbol: NasdaqGS:CTSHMarket cap: US$25.0bCGISymbol: TSX:GIB.AMarket cap: CA$19.4bWiproSymbol: BSE:507685Market cap: ₹2.1t価格と性能株価の高値、安値、推移の概要Fujitsu過去の株価現在の株価JP¥123.9552週高値JP¥153.6552週安値JP¥109.35ベータ1.051ヶ月の変化-5.27%3ヶ月変化8.16%1年変化-18.80%3年間の変化n/a5年間の変化n/aIPOからの変化-15.35%最新ニュースお知らせ • Dec 28Fujitsu Limited to Report Q3, 2023 Results on Jan 31, 2023Fujitsu Limited announced that they will report Q3, 2023 results on Jan 31, 2023Buying Opportunity • Dec 09Now 20% undervaluedOver the last 90 days, the stock is up 9.6%. The fair value is estimated to be €159, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 3.1% over the last 3 years. Earnings per share has grown by 16%. For the next 3 years, revenue is forecast to grow by 1.5% per annum. Earnings is also forecast to grow by 4.1% per annum over the same time period.Reported Earnings • Oct 28Second quarter 2023 earnings released: EPS: JP¥278 (vs JP¥145 in 2Q 2022)Second quarter 2023 results: EPS: JP¥278 (up from JP¥145 in 2Q 2022). Revenue: JP¥886.4b (up 3.0% from 2Q 2022). Net income: JP¥54.7b (up 90% from 2Q 2022). Profit margin: 6.2% (up from 3.3% in 2Q 2022). Revenue is forecast to grow 2.5% p.a. on average during the next 3 years, compared to a 11% growth forecast for the IT industry in Europe.お知らせ • Oct 28+ 1 more updateFujitsu Limited Provides Consolidated Earnings Guidance for the Fiscal Year 2022Fujitsu Limited provided consolidated earnings guidance for the fiscal year 2022. For the year, the company expects revenue of JPY 3,720,000 million, Operating profit of JPY 400,000 million, Profit for the year attributable of JPY 280,000 million and Basic earnings per share of JPY 1,424.35.お知らせ • Sep 29Fujitsu Limited to Report First Half, 2023 Results on Oct 27, 2022Fujitsu Limited announced that they will report first half, 2023 results on Oct 27, 2022Upcoming Dividend • Sep 22Upcoming dividend of JP¥120 per shareEligible shareholders must have bought the stock before 29 September 2022. Payment date: 30 November 2022. Payout ratio is a comfortable 25% but the company is paying out more than the cash it is generating. Trailing yield: 1.5%. Lower than top quartile of Austrian dividend payers (6.2%). Lower than average of industry peers (2.3%).最新情報をもっと見るRecent updatesお知らせ • Dec 28Fujitsu Limited to Report Q3, 2023 Results on Jan 31, 2023Fujitsu Limited announced that they will report Q3, 2023 results on Jan 31, 2023Buying Opportunity • Dec 09Now 20% undervaluedOver the last 90 days, the stock is up 9.6%. The fair value is estimated to be €159, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 3.1% over the last 3 years. Earnings per share has grown by 16%. For the next 3 years, revenue is forecast to grow by 1.5% per annum. Earnings is also forecast to grow by 4.1% per annum over the same time period.Reported Earnings • Oct 28Second quarter 2023 earnings released: EPS: JP¥278 (vs JP¥145 in 2Q 2022)Second quarter 2023 results: EPS: JP¥278 (up from JP¥145 in 2Q 2022). Revenue: JP¥886.4b (up 3.0% from 2Q 2022). Net income: JP¥54.7b (up 90% from 2Q 2022). Profit margin: 6.2% (up from 3.3% in 2Q 2022). Revenue is forecast to grow 2.5% p.a. on average during the next 3 years, compared to a 11% growth forecast for the IT industry in Europe.お知らせ • Oct 28+ 1 more updateFujitsu Limited Provides Consolidated Earnings Guidance for the Fiscal Year 2022Fujitsu Limited provided consolidated earnings guidance for the fiscal year 2022. For the year, the company expects revenue of JPY 3,720,000 million, Operating profit of JPY 400,000 million, Profit for the year attributable of JPY 280,000 million and Basic earnings per share of JPY 1,424.35.お知らせ • Sep 29Fujitsu Limited to Report First Half, 2023 Results on Oct 27, 2022Fujitsu Limited announced that they will report first half, 2023 results on Oct 27, 2022Upcoming Dividend • Sep 22Upcoming dividend of JP¥120 per shareEligible shareholders must have bought the stock before 29 September 2022. Payment date: 30 November 2022. Payout ratio is a comfortable 25% but the company is paying out more than the cash it is generating. Trailing yield: 1.5%. Lower than top quartile of Austrian dividend payers (6.2%). Lower than average of industry peers (2.3%).お知らせ • Sep 02Ricoh Company, Ltd. (TSE:7752) completed the acquisition of 80% stake in PFU Limited from Fujitsu Limited (TSE:6702).Ricoh Company, Ltd. (TSE:7752) agreed to acquire 80% stake in PFU Limited from Fujitsu Limited (TSE:6702) for Approximately ¥80 billion on April 25, 2022.The two companies aim to make a formal decision on the deal by the end of the month. As on June 16, 2022, The planned date of share acquisition is expected to postpone in consideration of time needed for Review of Business Combination by the Japan Fair Trade Commission (JFTC). There is no change in executing share acquisition and it will be according to the agreement. The transaction is expected to close on July 1, 2022. The transaction is expected to close on September 1, 2022. Ricoh Company, Ltd. (TSE:7752) completed the acquisition of 80% stake in PFU Limited from Fujitsu Limited (TSE:6702) on September 1, 2022.お知らせ • Aug 27Fujitsu Limited Announces Appointment of Ryuichi Kubota as Corporate Executive OfficerFujitsu Limited announced appointment of Ryuichi Kubota EVP, Vice Head of Japan Region as Corporate Executive Officer, (planned for September 1, 2022).Reported Earnings • Jul 31First quarter 2023 earnings released: EPS: JP¥87.95 (vs JP¥122 in 1Q 2022)First quarter 2023 results: EPS: JP¥87.95 (down from JP¥122 in 1Q 2022). Revenue: JP¥818.9b (up 2.1% from 1Q 2022). Net income: JP¥17.3b (down 28% from 1Q 2022). Profit margin: 2.1% (down from 3.0% in 1Q 2022). The decrease in margin was driven by higher expenses. Over the next year, revenue is forecast to grow 4.7% compared to a 5.2% decline forecast for the industry in Austria.Board Change • Jul 31High number of new directorsIndependent Director Kenichiro Sasae was the last director to join the board, commencing their role in 2021.お知らせ • Jul 30Fujitsu Limited Provides Consolidated Earnings Guidance for the Fiscal Year 2022Fujitsu Limited provided consolidated earnings guidance for the fiscal year 2022. For the year, the company expects revenue of JPY 3,720,000 million, Operating profit of JPY 400,000 million, Profit for the year attributable of JPY 280,000 million and Basic earnings per share of JPY 1,424.84.お知らせ • Jul 02Fujitsu Limited to Report Q1, 2023 Results on Jul 29, 2022Fujitsu Limited announced that they will report Q1, 2023 results on Jul 29, 2022Reported Earnings • Apr 29Full year 2022 earnings released: EPS: JP¥924 (vs JP¥1,014 in FY 2021)Full year 2022 results: EPS: JP¥924 (down from JP¥1,014 in FY 2021). Revenue: JP¥3.59t (flat on FY 2021). Net income: JP¥182.7b (down 9.9% from FY 2021). Profit margin: 5.1% (down from 5.6% in FY 2021). Over the next year, revenue is forecast to grow 2.9% compared to a 1.6% decline forecast for the industry in Austria.Board Change • Apr 27High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Independent Director Kenichiro Sasae was the last director to join the board, commencing their role in 2021. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.お知らせ • Apr 26Ricoh Company, Ltd. (TSE:7752) agreed to acquire 80% stake in PFU Limited from Fujitsu Limited (TSE:6702) for Approximately JPY 80 billion.Ricoh Company, Ltd. (TSE:7752) agreed to acquire 80% stake in PFU Limited from Fujitsu Limited (TSE:6702) for Approximately JPY 80 billion on April 25, 2022.The two companies aim to make a formal decision on the deal by the end of the month.お知らせ • Apr 02Fujitsu Limited to Report Fiscal Year 2022 Results on Apr 28, 2022Fujitsu Limited announced that they will report fiscal year 2022 results on Apr 28, 2022Reported Earnings • Jan 28Third quarter 2022 earnings: EPS in line with expectations, revenues disappointThird quarter 2022 results: EPS: JP¥362 (up from JP¥336 in 3Q 2021). Revenue: JP¥880.5b (down 1.5% from 3Q 2021). Net income: JP¥71.3b (up 6.1% from 3Q 2021). Profit margin: 8.1% (up from 7.5% in 3Q 2021). The increase in margin was driven by lower expenses. Revenue missed analyst estimates by 2.2%. Over the next year, revenue is forecast to grow 3.7%, compared to a 1.2% growth forecast for the industry in Austria.お知らせ • Jan 28Fujitsu Limited Provides Earnings Guidance for the Fiscal Year 2021Fujitsu Limited provided earnings guidance for the fiscal year 2021. For the year, the company expects revenue of JPY 3,630,000 million, Operating profit of JPY 275,000 million, Profit for the year attributable of JPY 205,000 million and Basic earnings per share of JPY 1,036.49.Board Change • Dec 01High number of new directorsThere are 6 new directors who have joined the board in the last 3 years. Independent Chairman of the Board Atsushi Abe was the last director to join the board, commencing their role in 2021. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.株主還元FUJIAT ITAT 市場7D-0.4%4.2%0.9%1Y-18.8%-8.9%25.4%株主還元を見る業界別リターン: FUJI過去 1 年間で-8.9 % の収益を上げたAustrian IT業界を上回りました。リターン対市場: FUJIは、過去 1 年間で25.4 % のリターンを上げたAustrian市場を下回りました。価格変動Is FUJI's price volatile compared to industry and market?FUJI volatilityFUJI Average Weekly Movement3.6%IT Industry Average Movement5.8%Market Average Movement5.0%10% most volatile stocks in AT Market6.9%10% least volatile stocks in AT Market2.9%安定した株価: FUJI 、 Austrian市場と比較して、過去 3 か月間で大きな価格変動はありませんでした。時間の経過による変動: FUJIの 週次ボラティリティ ( 4% ) は過去 1 年間安定しています。会社概要設立従業員CEO(最高経営責任者ウェブサイト1935124,216Takahito Tokitaglobal.fujitsu/en-globalもっと見るFujitsu Limited 基礎のまとめFujitsu の収益と売上を時価総額と比較するとどうか。FUJI 基礎統計学時価総額€24.59b収益(TTM)€1.45b売上高(TTM)€26.02b17.0xPER(株価収益率0.9xP/SレシオFUJI は割高か?公正価値と評価分析を参照収益と収入最新の決算報告書(TTM)に基づく主な収益性統計FUJI 損益計算書(TTM)収益JP¥3.63t売上原価JP¥2.51t売上総利益JP¥1.11tその他の費用JP¥912.84b収益JP¥201.73b直近の収益報告Sep 30, 2022次回決算日Jan 31, 2023一株当たり利益(EPS)1.04kグロス・マージン30.71%純利益率5.56%有利子負債/自己資本比率30.7%FUJI の長期的なパフォーマンスは?過去の実績と比較を見る配当金1.4%現在の配当利回り22%配当性向FUJI 配当は確実ですか?FUJI 配当履歴とベンチマークを見るFUJI 、いつまでに購入すれば配当金を受け取れますか?Fujitsu 配当日配当落ち日Mar 30 2023配当支払日Jun 06 2023配当落ちまでの日数1152 days配当支払日までの日数1084 daysFUJI 配当は確実ですか?FUJI 配当履歴とベンチマークを見るView Valuation企業分析と財務データの現状データ最終更新日(UTC時間)企業分析2023/01/03 21:55終値2022/12/30 00:00収益2022/09/30年間収益2022/03/31データソース企業分析に使用したデータはS&P Global Market Intelligence LLC のものです。本レポートを作成するための分析モデルでは、以下のデータを使用しています。データは正規化されているため、ソースが利用可能になるまでに時間がかかる場合があります。パッケージデータタイムフレーム米国ソース例会社財務10年損益計算書キャッシュ・フロー計算書貸借対照表SECフォーム10-KSECフォーム10-Qアナリストのコンセンサス予想+プラス3年予想財務アナリストの目標株価アナリストリサーチレポートBlue Matrix市場価格30年株価配当、分割、措置ICEマーケットデータSECフォームS-1所有権10年トップ株主インサイダー取引SECフォーム4SECフォーム13Dマネジメント10年リーダーシップ・チーム取締役会SECフォーム10-KSECフォームDEF 14A主な進展10年会社からのお知らせSECフォーム8-K* 米国証券を対象とした例であり、非米国証券については、同等の規制書式および情報源を使用。特に断りのない限り、すべての財務データは1年ごとの期間に基づいていますが、四半期ごとに更新されます。これは、TTM(Trailing Twelve Month)またはLTM(Last Twelve Month)データとして知られています。詳細はこちら。分析モデルとスノーフレーク本レポートを生成するために使用した分析モデルの詳細は当社のGithubページでご覧いただけます。また、レポートの使用方法に関するガイドやYoutubeのチュートリアルも掲載しています。シンプリー・ウォールストリート分析モデルを設計・構築した世界トップクラスのチームについてご紹介します。業界およびセクターの指標私たちの業界とセクションの指標は、Simply Wall Stによって6時間ごとに計算されます。アナリスト筋Fujitsu Limited 14 これらのアナリストのうち、弊社レポートのインプットとして使用した売上高または利益の予想を提出したのは、 。アナリストの投稿は一日中更新されます。24 アナリスト機関Yuki KanekoBofA Global ResearchMasahiro ShibanoCitigroup Incnull nullCLSA21 その他のアナリストを表示
お知らせ • Dec 28Fujitsu Limited to Report Q3, 2023 Results on Jan 31, 2023Fujitsu Limited announced that they will report Q3, 2023 results on Jan 31, 2023
Buying Opportunity • Dec 09Now 20% undervaluedOver the last 90 days, the stock is up 9.6%. The fair value is estimated to be €159, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 3.1% over the last 3 years. Earnings per share has grown by 16%. For the next 3 years, revenue is forecast to grow by 1.5% per annum. Earnings is also forecast to grow by 4.1% per annum over the same time period.
Reported Earnings • Oct 28Second quarter 2023 earnings released: EPS: JP¥278 (vs JP¥145 in 2Q 2022)Second quarter 2023 results: EPS: JP¥278 (up from JP¥145 in 2Q 2022). Revenue: JP¥886.4b (up 3.0% from 2Q 2022). Net income: JP¥54.7b (up 90% from 2Q 2022). Profit margin: 6.2% (up from 3.3% in 2Q 2022). Revenue is forecast to grow 2.5% p.a. on average during the next 3 years, compared to a 11% growth forecast for the IT industry in Europe.
お知らせ • Oct 28+ 1 more updateFujitsu Limited Provides Consolidated Earnings Guidance for the Fiscal Year 2022Fujitsu Limited provided consolidated earnings guidance for the fiscal year 2022. For the year, the company expects revenue of JPY 3,720,000 million, Operating profit of JPY 400,000 million, Profit for the year attributable of JPY 280,000 million and Basic earnings per share of JPY 1,424.35.
お知らせ • Sep 29Fujitsu Limited to Report First Half, 2023 Results on Oct 27, 2022Fujitsu Limited announced that they will report first half, 2023 results on Oct 27, 2022
Upcoming Dividend • Sep 22Upcoming dividend of JP¥120 per shareEligible shareholders must have bought the stock before 29 September 2022. Payment date: 30 November 2022. Payout ratio is a comfortable 25% but the company is paying out more than the cash it is generating. Trailing yield: 1.5%. Lower than top quartile of Austrian dividend payers (6.2%). Lower than average of industry peers (2.3%).
お知らせ • Dec 28Fujitsu Limited to Report Q3, 2023 Results on Jan 31, 2023Fujitsu Limited announced that they will report Q3, 2023 results on Jan 31, 2023
Buying Opportunity • Dec 09Now 20% undervaluedOver the last 90 days, the stock is up 9.6%. The fair value is estimated to be €159, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 3.1% over the last 3 years. Earnings per share has grown by 16%. For the next 3 years, revenue is forecast to grow by 1.5% per annum. Earnings is also forecast to grow by 4.1% per annum over the same time period.
Reported Earnings • Oct 28Second quarter 2023 earnings released: EPS: JP¥278 (vs JP¥145 in 2Q 2022)Second quarter 2023 results: EPS: JP¥278 (up from JP¥145 in 2Q 2022). Revenue: JP¥886.4b (up 3.0% from 2Q 2022). Net income: JP¥54.7b (up 90% from 2Q 2022). Profit margin: 6.2% (up from 3.3% in 2Q 2022). Revenue is forecast to grow 2.5% p.a. on average during the next 3 years, compared to a 11% growth forecast for the IT industry in Europe.
お知らせ • Oct 28+ 1 more updateFujitsu Limited Provides Consolidated Earnings Guidance for the Fiscal Year 2022Fujitsu Limited provided consolidated earnings guidance for the fiscal year 2022. For the year, the company expects revenue of JPY 3,720,000 million, Operating profit of JPY 400,000 million, Profit for the year attributable of JPY 280,000 million and Basic earnings per share of JPY 1,424.35.
お知らせ • Sep 29Fujitsu Limited to Report First Half, 2023 Results on Oct 27, 2022Fujitsu Limited announced that they will report first half, 2023 results on Oct 27, 2022
Upcoming Dividend • Sep 22Upcoming dividend of JP¥120 per shareEligible shareholders must have bought the stock before 29 September 2022. Payment date: 30 November 2022. Payout ratio is a comfortable 25% but the company is paying out more than the cash it is generating. Trailing yield: 1.5%. Lower than top quartile of Austrian dividend payers (6.2%). Lower than average of industry peers (2.3%).
お知らせ • Sep 02Ricoh Company, Ltd. (TSE:7752) completed the acquisition of 80% stake in PFU Limited from Fujitsu Limited (TSE:6702).Ricoh Company, Ltd. (TSE:7752) agreed to acquire 80% stake in PFU Limited from Fujitsu Limited (TSE:6702) for Approximately ¥80 billion on April 25, 2022.The two companies aim to make a formal decision on the deal by the end of the month. As on June 16, 2022, The planned date of share acquisition is expected to postpone in consideration of time needed for Review of Business Combination by the Japan Fair Trade Commission (JFTC). There is no change in executing share acquisition and it will be according to the agreement. The transaction is expected to close on July 1, 2022. The transaction is expected to close on September 1, 2022. Ricoh Company, Ltd. (TSE:7752) completed the acquisition of 80% stake in PFU Limited from Fujitsu Limited (TSE:6702) on September 1, 2022.
お知らせ • Aug 27Fujitsu Limited Announces Appointment of Ryuichi Kubota as Corporate Executive OfficerFujitsu Limited announced appointment of Ryuichi Kubota EVP, Vice Head of Japan Region as Corporate Executive Officer, (planned for September 1, 2022).
Reported Earnings • Jul 31First quarter 2023 earnings released: EPS: JP¥87.95 (vs JP¥122 in 1Q 2022)First quarter 2023 results: EPS: JP¥87.95 (down from JP¥122 in 1Q 2022). Revenue: JP¥818.9b (up 2.1% from 1Q 2022). Net income: JP¥17.3b (down 28% from 1Q 2022). Profit margin: 2.1% (down from 3.0% in 1Q 2022). The decrease in margin was driven by higher expenses. Over the next year, revenue is forecast to grow 4.7% compared to a 5.2% decline forecast for the industry in Austria.
Board Change • Jul 31High number of new directorsIndependent Director Kenichiro Sasae was the last director to join the board, commencing their role in 2021.
お知らせ • Jul 30Fujitsu Limited Provides Consolidated Earnings Guidance for the Fiscal Year 2022Fujitsu Limited provided consolidated earnings guidance for the fiscal year 2022. For the year, the company expects revenue of JPY 3,720,000 million, Operating profit of JPY 400,000 million, Profit for the year attributable of JPY 280,000 million and Basic earnings per share of JPY 1,424.84.
お知らせ • Jul 02Fujitsu Limited to Report Q1, 2023 Results on Jul 29, 2022Fujitsu Limited announced that they will report Q1, 2023 results on Jul 29, 2022
Reported Earnings • Apr 29Full year 2022 earnings released: EPS: JP¥924 (vs JP¥1,014 in FY 2021)Full year 2022 results: EPS: JP¥924 (down from JP¥1,014 in FY 2021). Revenue: JP¥3.59t (flat on FY 2021). Net income: JP¥182.7b (down 9.9% from FY 2021). Profit margin: 5.1% (down from 5.6% in FY 2021). Over the next year, revenue is forecast to grow 2.9% compared to a 1.6% decline forecast for the industry in Austria.
Board Change • Apr 27High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Independent Director Kenichiro Sasae was the last director to join the board, commencing their role in 2021. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.
お知らせ • Apr 26Ricoh Company, Ltd. (TSE:7752) agreed to acquire 80% stake in PFU Limited from Fujitsu Limited (TSE:6702) for Approximately JPY 80 billion.Ricoh Company, Ltd. (TSE:7752) agreed to acquire 80% stake in PFU Limited from Fujitsu Limited (TSE:6702) for Approximately JPY 80 billion on April 25, 2022.The two companies aim to make a formal decision on the deal by the end of the month.
お知らせ • Apr 02Fujitsu Limited to Report Fiscal Year 2022 Results on Apr 28, 2022Fujitsu Limited announced that they will report fiscal year 2022 results on Apr 28, 2022
Reported Earnings • Jan 28Third quarter 2022 earnings: EPS in line with expectations, revenues disappointThird quarter 2022 results: EPS: JP¥362 (up from JP¥336 in 3Q 2021). Revenue: JP¥880.5b (down 1.5% from 3Q 2021). Net income: JP¥71.3b (up 6.1% from 3Q 2021). Profit margin: 8.1% (up from 7.5% in 3Q 2021). The increase in margin was driven by lower expenses. Revenue missed analyst estimates by 2.2%. Over the next year, revenue is forecast to grow 3.7%, compared to a 1.2% growth forecast for the industry in Austria.
お知らせ • Jan 28Fujitsu Limited Provides Earnings Guidance for the Fiscal Year 2021Fujitsu Limited provided earnings guidance for the fiscal year 2021. For the year, the company expects revenue of JPY 3,630,000 million, Operating profit of JPY 275,000 million, Profit for the year attributable of JPY 205,000 million and Basic earnings per share of JPY 1,036.49.
Board Change • Dec 01High number of new directorsThere are 6 new directors who have joined the board in the last 3 years. Independent Chairman of the Board Atsushi Abe was the last director to join the board, commencing their role in 2021. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.