Loading...

We've got a brand new version of Simply Wall St! Try it out

Samson Holding

DB:S9K
Snowflake Description

Fair value with imperfect balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
S9K
DB
HK$1B
Market Cap
  1. Home
  2. DE
  3. Consumer Durables
Company description

Samson Holding Ltd., an investment holding company, manufactures and trades in residential and commercial furniture in the People’s Republic of China, Hong Kong, the United Kingdom, the United States, and internationally. The last earnings update was 82 days ago. More info.


Add to Portfolio Compare Print
  • Samson Holding has significant price volatility in the past 3 months.
S9K Share Price and Events
7 Day Returns
0%
DB:S9K
0.5%
DE Consumer Durables
-0.3%
DE Market
1 Year Returns
-22.6%
DB:S9K
4%
DE Consumer Durables
10.4%
DE Market
S9K Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Samson Holding (S9K) 0% -18% 54.7% -22.6% -38.8% -54.4%
DE Consumer Durables 0.5% 5.1% 4.1% 4% -3% 13.6%
DE Market -0.3% 4.2% 12.4% 10.4% 13.9% 17.1%
1 Year Return vs Industry and Market
  • S9K underperformed the Consumer Durables industry which returned 4% over the past year.
  • S9K underperformed the Market in Germany which returned 10.4% over the past year.
Price Volatility
S9K
Industry
5yr Volatility vs Market

S9K Value

 Is Samson Holding undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Samson Holding to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Samson Holding.

DB:S9K Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 8.6%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:S9K
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Consumer Durables Unlevered Beta Simply Wall St/ S&P Global 0.81
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.812 (1 + (1- 25%) (128.17%))
1.397
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.4
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.397 * 5.96%)
8.55%

Discounted Cash Flow Calculation for DB:S9K using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Samson Holding is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:S9K DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 8.55%)
2020 4.12 Est @ -36.68% 3.79
2021 3.06 Est @ -25.61% 2.60
2022 2.52 Est @ -17.86% 1.97
2023 2.20 Est @ -12.43% 1.59
2024 2.01 Est @ -8.63% 1.34
2025 1.89 Est @ -5.98% 1.16
2026 1.81 Est @ -4.11% 1.02
2027 1.76 Est @ -2.81% 0.91
2028 1.73 Est @ -1.9% 0.83
2029 1.71 Est @ -1.26% 0.75
Present value of next 10 years cash flows $15.00
DB:S9K DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= $1.71 × (1 + 0.23%) ÷ (8.55% – 0.23%)
$20.57
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $20.57 ÷ (1 + 8.55%)10
$9.05
DB:S9K Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $15.00 + $9.05
$24.05
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $24.05 / 3,107.47
$0.01
DB:S9K Discount to Share Price
Calculation Result
Exchange Rate USD/HKD
(Reporting currency to currency of SEHK:531)
7.828
Value per Share
(HKD)
= Value per Share in USD x Exchange Rate (USD/HKD)
= $0.01 x 7.828
HK$0.06
Non-primary Listing Adjustment Factor 1 share in DB:S9K represents 0.09647x of SEHK:531
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.09647x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (HKD) x Listing Adjustment Factor
= HK$ 0.06 x 0.09647
€0.01
Value per share (EUR) From above. €0.01
Current discount Discount to share price of €0.04
= -1 x (€0.04 - €0.01) / €0.01
-601.4%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Samson Holding is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Samson Holding's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Samson Holding's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:S9K PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-06-30) in USD $0.00
SEHK:531 Share Price ** SEHK (2019-11-19) in HKD HK$0.43
SEHK:531 Share Price converted to USD reporting currency Exchange rate (HKD/ USD) 0.128 $0.05
Germany Consumer Durables Industry PE Ratio Median Figure of 8 Publicly-Listed Consumer Durables Companies 16.53x
Germany Market PE Ratio Median Figure of 402 Publicly-Listed Companies 19.74x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Samson Holding.

DB:S9K PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SEHK:531 Share Price ÷ EPS (both in USD)

= 0.05 ÷ 0.00

14.11x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Samson Holding is good value based on earnings compared to the DE Consumer Durables industry average.
  • Samson Holding is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Samson Holding's expected growth come at a high price?
Raw Data
DB:S9K PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 14.11x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Germany Consumer Durables Industry PEG Ratio Median Figure of 5 Publicly-Listed Consumer Durables Companies 1x
Germany Market PEG Ratio Median Figure of 258 Publicly-Listed Companies 1.36x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Samson Holding, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Samson Holding's assets?
Raw Data
DB:S9K PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-06-30) in USD $0.12
SEHK:531 Share Price * SEHK (2019-11-19) in HKD HK$0.43
SEHK:531 Share Price converted to USD reporting currency Exchange rate (HKD/ USD) 0.128 $0.05
Germany Consumer Durables Industry PB Ratio Median Figure of 12 Publicly-Listed Consumer Durables Companies 1.69x
Germany Market PB Ratio Median Figure of 578 Publicly-Listed Companies 1.88x
DB:S9K PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SEHK:531 Share Price ÷ Book Value per Share (both in USD)

= 0.05 ÷ 0.12

0.46x

* Primary Listing of Samson Holding.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Samson Holding is good value based on assets compared to the DE Consumer Durables industry average.
X
Value checks
We assess Samson Holding's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Consumer Durables industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Consumer Durables industry average (and greater than 0)? (1 check)
  5. Samson Holding has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

S9K Future Performance

 How is Samson Holding expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Samson Holding has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
14%
Expected Consumer Durables industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Samson Holding expected to grow at an attractive rate?
  • Unable to compare Samson Holding's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Samson Holding's earnings growth to the Germany market average as no estimate data is available.
  • Unable to compare Samson Holding's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
DB:S9K Future Growth Rates Data Sources
Data Point Source Value (per year)
Germany Consumer Durables Industry Earnings Growth Rate Market Cap Weighted Average 14%
Germany Consumer Durables Industry Revenue Growth Rate Market Cap Weighted Average 4.3%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.5%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:S9K Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:S9K Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
DB:S9K Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-06-30 451 24 12
2019-03-31 465 10 15
2018-12-31 479 -3 18
2018-09-30 480 -17 51
2018-06-30 481 -31 84
2018-03-31 484 0 87
2017-12-31 488 30 90
2017-09-30 470 44 53
2017-06-30 453 58 15
2017-03-31 443 43 11
2016-12-31 434 29 7
2016-09-30 437 57 4

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Samson Holding is high growth as no earnings estimate data is available.
  • Unable to determine if Samson Holding is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:S9K Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Samson Holding Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:S9K Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
DB:S9K Past Financials Data
Date (Data in USD Millions) EPS *
2019-06-30 0.00
2019-03-31 0.00
2018-12-31 0.01
2018-09-30 0.02
2018-06-30 0.03
2018-03-31 0.03
2017-12-31 0.03
2017-09-30 0.02
2017-06-30 0.00
2017-03-31 0.00
2016-12-31 0.00
2016-09-30 0.00

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Samson Holding will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine whether Samson Holding is trading at Samson Holding'san attractive price based on how much it is expected to earn in the future, and relative to its industry peers and the wider market.
  2. Samson Holding's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Consumer Durables companies here
  3. Samson Holding's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Samson Holding's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Samson Holding has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

S9K Past Performance

  How has Samson Holding performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Samson Holding's growth in the last year to its industry (Consumer Durables).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Samson Holding has delivered over 20% year on year earnings growth in the past 5 years.
  • Samson Holding's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Samson Holding's 1-year earnings growth is negative, it can't be compared to the DE Consumer Durables industry average.
Earnings and Revenue History
Samson Holding's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Samson Holding Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:S9K Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-06-30 451.33 12.01 138.09
2019-03-31 465.07 14.96 139.41
2018-12-31 478.80 17.92 140.73
2018-09-30 479.86 51.05 144.02
2018-06-30 480.93 84.19 147.30
2018-03-31 484.24 87.12 145.52
2017-12-31 487.54 90.06 143.75
2017-09-30 470.07 52.62 129.83
2017-06-30 452.59 15.17 115.91
2017-03-31 443.32 10.86 108.73
2016-12-31 434.05 6.55 101.55
2016-09-30 436.97 3.52 101.39
2016-06-30 439.89 0.50 101.23
2016-03-31 437.52 1.67 100.67
2015-12-31 435.15 2.84 100.11
2015-09-30 434.14 11.11 100.05
2015-06-30 433.13 19.39 99.99
2015-03-31 424.47 18.44 97.55
2014-12-31 415.80 17.50 95.11
2014-09-30 408.30 17.30 93.72
2014-06-30 400.79 17.11 92.33
2014-03-31 404.82 16.51 94.77
2013-12-31 408.85 15.92 97.20
2013-09-30 414.08 16.68 97.38
2013-06-30 419.31 17.44 97.56
2013-03-31 421.04 18.15 97.61
2012-12-31 422.77 18.87 97.65

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Samson Holding has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Samson Holding used its assets less efficiently than the DE Consumer Durables industry average last year based on Return on Assets.
  • Samson Holding's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Samson Holding's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Consumer Durables industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Samson Holding has a total score of 1/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

S9K Health

 How is Samson Holding's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Samson Holding's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Samson Holding is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Samson Holding's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Samson Holding's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 2.3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Samson Holding Company Filings, last reported 4 months ago.

DB:S9K Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-06-30 371.19 198.89 231.77
2019-03-31 371.19 198.89 231.77
2018-12-31 370.16 202.95 216.30
2018-09-30 370.16 202.95 216.30
2018-06-30 366.66 91.00 130.13
2018-03-31 366.66 91.00 130.13
2017-12-31 375.69 43.60 110.21
2017-09-30 375.69 43.60 110.21
2017-06-30 372.81 86.40 143.39
2017-03-31 372.81 86.40 143.39
2016-12-31 371.17 110.36 204.55
2016-09-30 371.17 110.36 204.55
2016-06-30 400.77 101.20 204.83
2016-03-31 400.77 101.20 204.83
2015-12-31 429.15 110.94 240.01
2015-09-30 429.15 110.94 240.01
2015-06-30 469.66 201.10 349.91
2015-03-31 469.66 201.10 349.91
2014-12-31 488.57 208.93 385.83
2014-09-30 488.57 208.93 385.83
2014-06-30 498.99 126.81 323.17
2014-03-31 498.99 126.81 323.17
2013-12-31 521.02 100.07 313.89
2013-09-30 521.02 100.07 313.89
2013-06-30 529.51 148.72 355.52
2013-03-31 529.51 148.72 355.52
2012-12-31 554.18 98.14 313.32
  • Samson Holding's level of debt (53.6%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (25.6% vs 53.6% today).
  • Debt is not well covered by operating cash flow (12.1%, less than 20% of total debt).
  • Interest payments on debt are not well covered by earnings (EBIT is 0.4x annual interest expense, ideally 3x coverage).
X
Financial health checks
We assess Samson Holding's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Samson Holding has a total score of 2/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

S9K Dividends

 What is Samson Holding's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Samson Holding dividends.
If you bought €2,000 of Samson Holding shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Samson Holding's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Samson Holding's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:S9K Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Germany Consumer Durables Industry Average Dividend Yield Market Cap Weighted Average of 6 Stocks 3.1%
Germany Market Average Dividend Yield Market Cap Weighted Average of 335 Stocks 2.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.7%
Germany Bottom 25% Dividend Yield 25th Percentile 1.3%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:S9K Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
DB:S9K Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2019-08-29 0.000 0.000
2019-08-21 0.000 0.000
2019-04-08 0.000 0.000
2019-03-20 0.000 0.000
2018-09-03 0.000 0.000
2018-08-22 0.000 0.000
2017-10-27 0.009 8.187
2017-09-05 0.009 7.147
2017-08-22 0.009 8.432
2017-05-26 0.009 10.192
2016-09-05 0.009 11.112
2016-08-24 0.009 8.879
2016-04-06 0.015 13.704
2016-03-23 0.015 13.039
2015-09-07 0.015 12.481
2015-08-24 0.016 11.897
2015-05-07 0.015 11.456
2014-09-04 0.015 11.747
2014-08-26 0.015 11.489
2014-03-31 0.015 11.922
2014-03-24 0.015 11.694
2013-04-09 0.021 13.442
2013-03-19 0.021 11.290
2012-09-04 0.010 7.100
2012-08-22 0.010 8.405
2012-03-20 0.005 4.219
2011-08-30 0.005 4.577
2011-03-21 0.005 2.955
2010-09-06 0.008 3.945
2010-03-25 0.007 4.542
2009-09-03 0.004 2.592
2009-04-08 0.003 1.960

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Samson Holding has not reported any payouts.
  • Unable to verify if Samson Holding's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Samson Holding's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Samson Holding has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Samson Holding's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.7%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Samson Holding afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Samson Holding has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

S9K Management

 What is the CEO of Samson Holding's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Samuel Kuo
COMPENSATION $793,000
AGE 63
CEO Bio

Mr. Shan Huei Kuo, also known as Samuel, serves as Chief Executive Officer and Owner of Samson Holding Ltd., Lacquer Craft Mfg. Co., Ltd. Mr. Kuo is a Co-Founder of Samson Holding Ltd. Mr. Kuo serves as Chairman of Lacquer Craft Mfg. Co., Ltd. and has been Executive Chairman f Samson Holding Ltd. since July 11, 2005. He serves as an Executive Director of Advent Group Ltd. Mr. Kuo served as Chairman of the Taiwan Businessmen's Association Dongguan, which has over 3,400 members. He has been an Executive Director of Samson Holding Ltd. since July 11, 2005. Mr. Kuo served two years in the military in Taiwan and has a Bachelor of Arts degree in Economics Development from Tamkang University in 1978.

CEO Compensation
  • Samuel's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Samuel's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Samson Holding management team in years:

7.2
Average Tenure
63
Average Age
  • The average tenure for the Samson Holding management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

Samuel Kuo

TITLE
Co-Founder
COMPENSATION
$793K
AGE
63

Grace Liu

TITLE
Co-Founder & Deputy Chairman
COMPENSATION
$584K
AGE
61

Amini Aminozzakeri

TITLE
Executive Director
COMPENSATION
$366K
AGE
58

Kevin O'Connor

TITLE
Chief Executive Officer of Samson Marketing and President of Samson Marketing
COMPENSATION
$7K
AGE
73

Roy Calcagne

TITLE
CEO & President of Craftmaster Furniture
AGE
61
TENURE
16.3 yrs

Jeff Scheffer

TITLE
CEO & President of Universal Furniture
AGE
64
TENURE
10.9 yrs

Don Essenberg

TITLE
CEO & President of Legacy Classic
AGE
64
TENURE
3.4 yrs

Noel Chitwood

TITLE
President & CEO of LacquerCraft Hospitality
AGE
60

Michael Moore

TITLE
President & CEO of Grand Manor Furniture
AGE
65

Michael Jolly

TITLE
President & COO of Baker Interiors Group
TENURE
1.8 yrs
Board of Directors Tenure

Average tenure and age of the Samson Holding board of directors in years:

14.1
Average Tenure
61
Average Age
  • The average tenure for the Samson Holding board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Samuel Kuo

TITLE
Co-Founder
COMPENSATION
$793K
AGE
63
TENURE
14.3 yrs

Grace Liu

TITLE
Co-Founder & Deputy Chairman
COMPENSATION
$584K
AGE
61
TENURE
14.3 yrs

Amini Aminozzakeri

TITLE
Executive Director
COMPENSATION
$366K
AGE
58
TENURE
14.1 yrs

Kevin Lau

TITLE
Independent Non-Executive Director
COMPENSATION
$31K
AGE
61
TENURE
14.1 yrs

Andrew Kuo

TITLE
Independent Non-Executive Director
COMPENSATION
$31K
AGE
57
TENURE
14.1 yrs

William Pan

TITLE
Non-Executive Director
COMPENSATION
$15K
AGE
64
TENURE
14.1 yrs

SY Wu

TITLE
Independent Non-Executive Director
COMPENSATION
$31K
AGE
61
TENURE
10.9 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Samson Holding's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Samson Holding has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

S9K News

Simply Wall St News

S9K Company Info

Description

Samson Holding Ltd., an investment holding company, manufactures and trades in residential and commercial furniture in the People’s Republic of China, Hong Kong, the United Kingdom, the United States, and internationally. The company provides furniture for homes, as well as hotels and offices; and procurement services. It markets its furniture products under the Universal Furniture, Smartstuff by Universal, Paula Deen Home, Rachael Ray, Baker, Milling Road, McGuire, Legacy Classic Furniture, Legacy Classic Kids, Grand Manor, Wendy Bellissimo, Craftmaster Furniture, LacquerCraft Hospitality, Willis & Gambier, Universal Furniture China, and Athome brands. Samson Holding Ltd. primarily serves department stores, furniture stores, Internet retailers, and mass merchant stores. The company was founded in 1995 and is headquartered in Jia Shan County, China. Samson Holding Ltd. is a subsidiary of Advent Group Limited.

Details
Name: Samson Holding Ltd.
S9K
Exchange: DB
Founded: 1995
HK$152,265,361
3,107,473,773
Website: http://www.samsonholding.com
Address: Samson Holding Ltd.
China Timber Industry City Development Area,
No. 2 Taicheng Road,
Jiashan,
Zhejiang Province, 314100,
China
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SEHK 531 Ordinary Shares The Stock Exchange of Hong Kong Ltd. HK HKD 17. Nov 2005
OTCPK SNHL.F Ordinary Shares Pink Sheets LLC US USD 17. Nov 2005
DB S9K Ordinary Shares Deutsche Boerse AG DE EUR 17. Nov 2005
Number of employees
Current staff
Staff numbers
4,600
Samson Holding employees.
Industry
Home Furnishings
Consumer Durables
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/11/19 20:55
End of day share price update: 2019/11/19 00:00
Last estimates confirmation: 2017/03/22
Last earnings filing: 2019/08/29
Last earnings reported: 2019/06/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.