Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Silver Life

DB:S07
Snowflake Description

Flawless balance sheet with acceptable track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
S07
DB
¥18B
Market Cap
  1. Home
  2. DE
  3. Consumer Services
Company description

Silver Life Co., Ltd. provides box lunch delivery services for home and office facilities in Japan. The last earnings update was 25 days ago. More info.


Add to Portfolio Compare Print
  • Silver Life has significant price volatility in the past 3 months.
S07 Share Price and Events
7 Day Returns
-9%
DB:S07
-6.8%
DE Hospitality
-0.6%
DE Market
1 Year Returns
-
DB:S07
-48.1%
DE Hospitality
-20.9%
DE Market
S07 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Silver Life (S07) -9% -17.1% - - - -
DE Hospitality -6.8% -31.3% -57.6% -48.1% -63.2% -70.6%
DE Market -0.6% -18.6% -26.2% -20.9% -25.8% -31.8%
1 Year Return vs Industry and Market
  • No trading data on S07.
  • No trading data on S07.
Price Volatility
S07
Industry
5yr Volatility vs Market

Value

 Is Silver Life 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
  • It is not possible to calculate the future cash flow value for Silver Life. This is due to cash flow or dividend data being unavailable. The share price is €14.1.
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 Silver Life's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Silver Life's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:S07 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2020-01-31) in JPY ¥80.21
TSE:9262 Share Price ** TSE (2020-04-03) in JPY ¥1692
Germany Hospitality Industry PE Ratio Median Figure of 9 Publicly-Listed Hospitality Companies 21.1x
Germany Market PE Ratio Median Figure of 401 Publicly-Listed Companies 16.57x

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

** Primary Listing of Silver Life.

DB:S07 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSE:9262 Share Price ÷ EPS (both in JPY)

= 1692 ÷ 80.21

21.1x

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

  • Silver Life is good value based on earnings compared to the DE Hospitality industry average.
  • Silver Life is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does Silver Life's expected growth come at a high price?
Raw Data
DB:S07 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 21.1x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Europe Hospitality Industry PEG Ratio Median Figure of 63 Publicly-Listed Hospitality Companies 0.96x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.17x

*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 Silver Life, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Silver Life's assets?
Raw Data
DB:S07 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2020-01-31) in JPY ¥374.53
TSE:9262 Share Price * TSE (2020-04-03) in JPY ¥1692
Germany Hospitality Industry PB Ratio Median Figure of 12 Publicly-Listed Hospitality Companies 1.73x
Germany Market PB Ratio Median Figure of 572 Publicly-Listed Companies 1.44x
DB:S07 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:9262 Share Price ÷ Book Value per Share (both in JPY)

= 1692 ÷ 374.53

4.52x

* Primary Listing of Silver Life.

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

  • Silver Life is overvalued based on assets compared to the DE Hospitality industry average.
X
Value checks
We assess Silver Life'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 Hospitality 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 Hospitality industry average (and greater than 0)? (1 check)
  5. Silver Life has a total score of 1/6, 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.

Future Performance

 How is Silver Life 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 Silver Life 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
28.9%
Expected Hospitality industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Silver Life expected to grow at an attractive rate?
  • Unable to compare Silver Life's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Silver Life's earnings growth to the Germany market average as no estimate data is available.
  • Unable to compare Silver Life's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
DB:S07 Future Growth Rates Data Sources
Data Point Source Value (per year)
Germany Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 28.9%
Germany Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 3.9%

*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:S07 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:S07 Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2020-01-31 8,221 745 638
2019-10-31 7,984 641
2019-07-31 7,800 906 635
2019-04-30 7,562 598
2019-01-31 7,258 717 544
2018-10-31 6,951 495
2018-07-31 6,547 506 431
2018-04-30 6,187 411
2017-07-31 5,245 426 377

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Silver Life is high growth as no earnings estimate data is available.
  • Unable to determine if Silver Life 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:S07 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Silver Life Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:S07 Past Financials Data
Date (Data in JPY Millions) EPS *
2020-01-31 80.21
2019-10-31 96.87
2019-07-31 120.33
2019-04-30 84.49
2019-01-31 84.87
2018-10-31 86.23
2018-07-31 87.28
2018-04-30 177.62
2017-07-31 187.94

*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 Silver Life will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine Silver Life's financial health to determine how well-positioned it is against times of financial stress by looking at its level of debt over time and how much cash it has left.
  2. Silver Life'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 Services companies here
  3. Silver Life'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 Silver Life'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.
Silver Life 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.

Past Performance

  How has Silver Life 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 Silver Life's growth in the last year to its industry (Hospitality).
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.
  • Silver Life has delivered over 20% year on year earnings growth in the past 5 years.
  • Silver Life's 1-year earnings growth is less than its 5-year average (17.3% vs 21.3%)
  • Silver Life's earnings growth has exceeded the DE Hospitality industry average in the past year (17.3% vs -36.8%).
Earnings and Revenue History
Silver Life'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 Silver Life Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:S07 Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2020-01-31 8,221.00 638.00 1,482.00
2019-10-31 7,984.00 641.00 1,386.00
2019-07-31 7,800.00 635.00 1,303.00
2019-04-30 7,562.00 598.00 1,257.00
2019-01-31 7,258.00 544.00 1,225.00
2018-10-31 6,951.00 495.00 1,182.00
2018-07-31 6,547.00 431.00 1,119.00
2018-04-30 6,187.00 411.00 1,079.00
2017-07-31 5,245.00 377.00 883.00
2016-07-31 4,151.00 301.00 636.00
2015-07-31 3,531.00 209.00 591.00

*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.
  • Silver Life has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Silver Life used its assets more efficiently than the DE Hospitality industry average last year based on Return on Assets.
  • Silver Life's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Silver Life'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 Hospitality 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.
Silver Life has a total score of 3/6, 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.

Health

 How is Silver Life'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 Silver Life's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Silver Life is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Silver Life's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Silver Life'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.
  • Silver Life has no debt, it does not need to be covered by short term assets.
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 Silver Life Company Filings, last reported 2 months ago.

DB:S07 Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2020-01-31 3,976.00 0.00 1,737.00
2019-10-31 3,822.00 0.00 2,128.00
2019-07-31 3,674.00 0.00 2,260.00
2019-04-30 3,500.00 0.00 2,024.00
2019-01-31 3,328.00 8.00 1,954.00
2018-10-31 3,163.00 17.00 1,722.00
2018-07-31 3,022.00 25.00 1,687.00
2018-04-30 2,888.00 61.00 1,716.00
2017-07-31 1,208.00 228.00 728.00
2016-07-31 830.00 221.00 503.00
2015-07-31 529.00 298.00 459.00
  • Silver Life has no debt.
  • Silver Life currently has no debt however we can't compare to 5 years ago as we have no data for that period.
  • Silver Life has no debt, it does not need to be covered by operating cash flow.
  • Silver Life has no debt, therefore coverage of interest payments is not a concern.
X
Financial health checks
We assess Silver Life'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. Silver Life has a total score of 6/6, 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.

Dividends

 What is Silver Life'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 Silver Life dividends.
If you bought €2,000 of Silver Life 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 Silver Life's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Silver Life'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:S07 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 Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 8 Stocks 11.3%
Germany Market Average Dividend Yield Market Cap Weighted Average of 316 Stocks 3.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.9%
Germany Bottom 25% Dividend Yield 25th Percentile 1.7%
Germany Top 25% Dividend Yield 75th Percentile 4.9%

Industry and Market average data is calculated daily.

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

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

  • Unable to perform a dividend volatility check as Silver Life has not reported any payouts.
  • Unable to verify if Silver Life's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Silver Life's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Silver Life 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 Silver Life's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.9%) - 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 Silver Life afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Silver Life 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.

Management

 What is the CEO of Silver Life'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.
  • Silver Life has no CEO, or we have no data on them.
Management Team
Board of Directors

Tatsuya Katayose

TITLE
Audit Committee Member & Director
AGE
61
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 Silver Life'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. Silver Life 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.

News

Simply Wall St News

Company Info

Description

Silver Life Co., Ltd. provides box lunch delivery services for home and office facilities in Japan. It also supplies food to elderly and disabled people. The company was founded in 2007 and is headquartered in Tokyo, Japan.

Details
Name: Silver Life Co., Ltd.
S07
Exchange: DB
Founded: 2007
¥153,691,497
10,633,846
Website: http://www.silver-life.co.jp
Address: Silver Life Co., Ltd.
4-32-4 Nishishinjuku,
2nd Floor,
Tokyo,
160-0023,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 9262 Common Shares The Tokyo Stock Exchange JP JPY 25. Oct 2017
DB S07 Common Shares Deutsche Boerse AG DE EUR 25. Oct 2017
Number of employees
Current staff
Staff numbers
100
Silver Life employees.
Industry
Restaurants
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/06 01:11
End of day share price update: 2020/04/03 00:00
Last earnings filing: 2020/03/12
Last earnings reported: 2020/01/31
Last annual earnings reported: 2019/07/31


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.