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.

Fuji Oil Company

DB:ACK
Snowflake Description

Very undervalued with moderate growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
ACK
DB
¥14B
Market Cap
  1. Home
  2. DE
  3. Energy
Company description

Fuji Oil Company, Ltd., together with its subsidiaries, engages in refining, producing, processing, storing, and selling petroleum products and petrochemical feedstock. The last earnings update was 55 days ago. More info.


Add to Portfolio Compare Print
  • Fuji Oil Company has significant price volatility in the past 3 months.
ACK Share Price and Events
7 Day Returns
4.1%
DB:ACK
8.7%
DE Oil and Gas
4.3%
DE Market
1 Year Returns
-25.7%
DB:ACK
34.4%
DE Oil and Gas
-14.2%
DE Market
ACK Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Fuji Oil Company (ACK) 4.1% 7.7% -22.2% -25.7% -48.9% -51.6%
DE Oil and Gas 8.7% -2.8% -19.4% 34.4% -14.7% 157%
DE Market 4.3% -9% -21.6% -14.2% -19.6% -25.6%
1 Year Return vs Industry and Market
  • ACK underperformed the Oil and Gas industry which returned 34.4% over the past year.
  • ACK underperformed the Market in Germany which returned -14.2% over the past year.
Price Volatility
ACK
Industry
5yr Volatility vs Market

ACK Value

 Is Fuji Oil Company 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 Fuji Oil Company 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 Fuji Oil Company.

DB:ACK Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 4 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 12.3%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

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:ACK
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 6.3%
Oil and Gas Unlevered Beta Simply Wall St/ S&P Global 0.97
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.972 (1 + (1- 30.86%) (851.53%))
4.816
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (2 * 6.33%)
12.27%

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

The calculations below outline how an intrinsic value for Fuji Oil Company 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:ACK DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 12.27%)
2020 10,767.00 Analyst x2 9,590.27
2021 5,633.33 Analyst x3 4,469.28
2022 -2,300.00 Analyst x2 -1,625.31
2023 8,900.00 Analyst x1 5,601.90
2024 24,400.00 Analyst x1 13,679.53
2025 35,558.47 Est @ 45.73% 17,756.64
2026 46,899.85 Est @ 31.9% 20,860.53
2027 57,316.08 Est @ 22.21% 22,707.36
2028 66,159.76 Est @ 15.43% 23,346.43
2029 73,228.11 Est @ 10.68% 23,016.57
Present value of next 10 years cash flows ¥139,403.00
DB:ACK DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ¥73,228.11 × (1 + -0.39%) ÷ (12.27% – -0.39%)
¥576,165.23
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥576,165.23 ÷ (1 + 12.27%)10
¥181,096.40
DB:ACK Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥139,403.00 + ¥181,096.40
¥320,499.40
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥320,499.40 / 77.06
¥4158.96
DB:ACK Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:ACK represents 0.00824x of TSE:5017
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.00824x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 4,158.96 x 0.00824
€34.25
Value per share (EUR) From above. €34.25
Current discount Discount to share price of €1.54
= -1 x (€1.54 - €34.25) / €34.25
95.5%

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

Current Discount
Amount off the current price Fuji Oil Company is available for.
Intrinsic value
>50%
Share price is €1.54 vs Future cash flow value of €34.25
Current Discount Checks
For Fuji Oil Company to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Fuji Oil Company's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Fuji Oil Company's share price is below the future cash flow value, and at a substantial discount (> 40%).
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 Fuji Oil Company's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Fuji Oil Company's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:ACK PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in JPY ¥36.45
TSE:5017 Share Price ** TSE (2020-04-08) in JPY ¥187
Europe Oil and Gas Industry PE Ratio Median Figure of 104 Publicly-Listed Oil and Gas Companies 6.5x
Germany Market PE Ratio Median Figure of 402 Publicly-Listed Companies 17.07x

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

** Primary Listing of Fuji Oil Company.

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

= TSE:5017 Share Price ÷ EPS (both in JPY)

= 187 ÷ 36.45

5.13x

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

  • Fuji Oil Company is good value based on earnings compared to the Europe Oil and Gas industry average.
  • Fuji Oil Company is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Fuji Oil Company's expected growth come at a high price?
Raw Data
DB:ACK PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 5.13x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts
32.2%per year
Europe Oil and Gas Industry PEG Ratio Median Figure of 66 Publicly-Listed Oil and Gas Companies 0.32x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.24x

*Line of best fit is calculated by linear regression .

DB:ACK PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 5.13x ÷ 32.2%

0.16x

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

  • Fuji Oil Company is good value based on expected growth next year.
Price based on value of assets
What value do investors place on Fuji Oil Company's assets?
Raw Data
DB:ACK PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in JPY ¥863.01
TSE:5017 Share Price * TSE (2020-04-08) in JPY ¥187
Germany Oil and Gas Industry PB Ratio Median Figure of 6 Publicly-Listed Oil and Gas Companies 1.01x
Germany Market PB Ratio Median Figure of 573 Publicly-Listed Companies 1.47x
DB:ACK PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:5017 Share Price ÷ Book Value per Share (both in JPY)

= 187 ÷ 863.01

0.22x

* Primary Listing of Fuji Oil Company.

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

  • Fuji Oil Company is good value based on assets compared to the DE Oil and Gas industry average.
X
Value checks
We assess Fuji Oil Company'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 Oil and Gas 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 Oil and Gas industry average (and greater than 0)? (1 check)
  5. Fuji Oil Company has a total score of 6/6, 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.

ACK Future Performance

 How is Fuji Oil Company expected to perform in the next 1 to 3 years based on estimates from 4 analysts?

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
32.2%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Fuji Oil Company expected to grow at an attractive rate?
  • Fuji Oil Company's earnings growth is expected to exceed the low risk savings rate of -0.4%.
Growth vs Market Checks
  • Fuji Oil Company's earnings growth is expected to exceed the Germany market average.
  • Fuji Oil Company's revenues are expected to decrease over the next 1-3 years, this is below the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:ACK Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:ACK Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts 32.2%
DB:ACK Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 4 Analysts -0.1%
Europe Oil and Gas Industry Earnings Growth Rate Market Cap Weighted Average 13.8%
Europe Oil and Gas Industry Revenue Growth Rate Market Cap Weighted Average 1.8%
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:ACK Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 4 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:ACK Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2024-03-31 471,033 28,400 3,467 3
2023-03-31 484,167 11,950 4,367 3
2022-03-31 454,600 6,467 1,867 3
2021-03-31 486,900 9,700 4,575 4
2020-04-08
2020-03-31 473,133 20,567 -3,867 3
DB:ACK Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2019-12-31 467,573 2,809
2019-09-30 468,775 -1,847 -10,826
2019-06-30 489,135 -6,190
2019-03-31 541,640 -8,037 2,896
2018-12-31 543,650 -1,156
2018-09-30 535,146 -6,506 15,830
2018-06-30 495,506 16,921
2018-03-31 423,772 7,339 7,945
2017-12-31 416,034 10,920
2017-09-30 400,748 -818 12,512
2017-06-30 392,555 9,585
2017-03-31 419,530 -9,620 15,503

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Fuji Oil Company's earnings are expected to grow significantly at over 20% yearly.
  • Fuji Oil Company's revenue is expected to decrease over the next 1-3 years, this is not considered high growth.
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:ACK Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 4 Analyst Estimates (S&P Global) See Below

All data from Fuji Oil Company Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:ACK Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2024-03-31 49.31 59.70 38.93 2.00
2023-03-31 67.49 70.10 64.88 2.00
2022-03-31 24.28 32.44 8.00 3.00
2021-03-31 59.27 83.00 23.00 4.00
2020-04-08
2020-03-31 -50.14 -19.50 -92.00 3.00
DB:ACK Past Financials Data
Date (Data in JPY Millions) EPS *
2019-12-31 36.45
2019-09-30 -140.48
2019-06-30 -80.32
2019-03-31 37.58
2018-12-31 -15.00
2018-09-30 205.42
2018-06-30 219.58
2018-03-31 103.10
2017-12-31 141.70
2017-09-30 162.36
2017-06-30 124.38
2017-03-31 201.17

*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.
  • Fuji Oil Company is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Fuji Oil Company'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 Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe 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.
Fuji Oil Company has a total score of 3/6, 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.

ACK Past Performance

  How has Fuji Oil Company 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 Fuji Oil Company's growth in the last year to its industry (Oil and Gas).
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.
  • Fuji Oil Company has delivered over 20% year on year earnings growth in the past 5 years.
  • Fuji Oil Company has become profitable in the last year making the earnings growth rate difficult to compare to the 5-year average.
  • Fuji Oil Company has become profitable in the last year making it difficult to compare the Europe Oil and Gas industry average.
Earnings and Revenue History
Fuji Oil Company'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 Fuji Oil Company Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:ACK Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 467,573.00 2,809.00 3,870.00
2019-09-30 468,775.00 -10,826.00 3,589.00
2019-06-30 489,135.00 -6,190.00 3,435.00
2019-03-31 541,640.00 2,896.00 3,395.00
2018-12-31 543,650.00 -1,156.00 3,395.00
2018-09-30 535,146.00 15,830.00 3,528.00
2018-06-30 495,506.00 16,921.00 3,363.00
2018-03-31 423,772.00 7,945.00 3,239.00
2017-12-31 416,034.00 10,920.00 3,036.00
2017-09-30 400,748.00 12,512.00 3,099.00
2017-06-30 392,555.00 9,585.00 3,173.00
2017-03-31 419,530.00 15,503.00 3,266.00
2016-12-31 394,615.00 11,968.00 3,581.00
2016-09-30 400,344.00 2,629.00 3,486.00
2016-06-30 422,654.00 -9,441.00 3,474.00
2016-03-31 425,522.00 -9,409.00 3,445.00
2015-12-31 462,686.00 -12,265.00 3,461.00
2015-09-30 520,620.00 -26,226.00 3,381.00
2015-06-30 578,149.00 -16,550.00 3,378.00
2015-03-31 666,179.00 -18,109.00 3,422.00
2014-12-31 727,201.00 -21,219.00 3,884.00
2014-09-30 744,129.00 -6,005.00 3,899.00
2014-06-30 758,264.00 -8,601.00 3,958.00
2014-03-31 702,942.00 -11,897.00 4,038.00
2013-12-31 713,135.00 -8,283.00 4,231.00
2013-09-30 730,542.00 -3,600.00 4,743.00
2013-06-30 725,436.00 4,363.00 5,240.00

*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.
  • Fuji Oil Company has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Fuji Oil Company used its assets less efficiently than the Europe Oil and Gas industry average last year based on Return on Assets.
  • Fuji Oil Company's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Fuji Oil Company'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 Oil and Gas 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.
Fuji Oil Company 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.

ACK Health

 How is Fuji Oil Company'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 Fuji Oil Company's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Fuji Oil Company's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Fuji Oil Company's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Fuji Oil Company'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 1.4x 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 Fuji Oil Company Company Filings, last reported 3 months ago.

DB:ACK Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 66,730.00 122,711.00 11,839.00
2019-09-30 64,305.00 129,817.00 12,287.00
2019-06-30 66,225.00 118,742.00 11,312.00
2019-03-31 71,536.00 128,931.00 12,252.00
2018-12-31 65,749.00 136,264.00 10,773.00
2018-09-30 77,167.00 125,326.00 10,784.00
2018-06-30 72,895.00 121,487.00 10,501.00
2018-03-31 69,855.00 125,504.00 16,054.00
2017-12-31 67,864.00 133,134.00 11,149.00
2017-09-30 61,774.00 119,602.00 17,344.00
2017-06-30 57,145.00 95,872.00 11,879.00
2017-03-31 62,816.00 127,073.00 13,692.00
2016-12-31 55,253.00 103,010.00 13,235.00
2016-09-30 47,890.00 99,871.00 12,706.00
2016-06-30 47,663.00 107,006.00 16,493.00
2016-03-31 47,482.00 103,102.00 15,439.00
2015-12-31 46,806.00 121,368.00 13,764.00
2015-09-30 48,986.00 129,286.00 16,672.00
2015-06-30 59,767.00 127,907.00 15,871.00
2015-03-31 58,351.00 133,226.00 15,452.00
2014-12-31 58,084.00 168,534.00 16,556.00
2014-09-30 73,174.00 162,675.00 14,831.00
2014-06-30 74,257.00 178,073.00 14,252.00
2014-03-31 75,347.00 193,375.00 13,091.00
2013-12-31 77,778.00 170,798.00 11,715.00
2013-09-30 77,650.00 173,010.00 12,596.00
2013-06-30 80,467.00 131,957.00 14,108.00
  • Fuji Oil Company's level of debt (183.9%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (289.5% vs 183.9% today).
  • Operating cash flow is negative therefore debt is not well covered.
  • Interest payments on debt are not well covered by earnings (EBIT is 1.6x annual interest expense, ideally 3x coverage).
X
Financial health checks
We assess Fuji Oil Company'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. Fuji Oil Company 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.

ACK Dividends

 What is Fuji Oil Company'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
5.35%
Current annual income from Fuji Oil Company dividends. Estimated to be 5.44% next year.
If you bought €2,000 of Fuji Oil Company shares you are expected to receive €107 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?
  • Fuji Oil Company's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.63%).
  • Fuji Oil Company's dividend is above the markets top 25% of dividend payers in Germany (4.61%).
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:ACK 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 4 Analyst Estimates (S&P Global) See Below
Europe Oil and Gas Industry Average Dividend Yield Market Cap Weighted Average of 68 Stocks 8.1%
Germany Market Average Dividend Yield Market Cap Weighted Average of 314 Stocks 3.6%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.6%
Germany Top 25% Dividend Yield 75th Percentile 4.6%

Industry and Market average data is calculated daily.

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

DB:ACK Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2024-03-31 11.00 2.00
2023-03-31 11.00 2.00
2022-03-31 10.00 3.00
2021-03-31 9.50 4.00
2020-04-08
2020-03-31 9.50 4.00
DB:ACK Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2019-06-26 10.000 4.310
2019-05-09 10.000 3.841
2018-06-27 8.000 2.350
2018-05-09 8.000 2.011
2017-06-28 6.000 1.378
2017-05-09 6.000 1.747
2017-02-09 6.000 1.639
2016-11-09 6.000 1.602
2016-06-28 6.000 1.898
2016-05-11 6.000 1.620
2015-06-25 6.000 1.696
2015-06-01 3.000 0.623
2015-05-12 6.000 1.451
2014-08-11 6.000 1.644
2014-06-26 6.000 1.774
2014-05-08 6.000 1.956
2013-06-26 6.000 1.874
2012-08-09 6.000 1.941
2012-06-27 6.000 2.163
2012-05-14 6.000 1.757
2012-02-09 10.000 2.037
2011-11-09 10.000 2.081
2011-08-09 10.000 2.294
2011-06-28 10.000 1.735
2011-05-13 10.000 1.990
2011-02-10 0.000 0.000
2011-02-09 0.000 0.000
2010-11-12 0.000 0.000
2010-11-09 0.000 0.000
2010-08-12 0.000 0.000
2010-08-09 0.000 0.000
2010-06-28 0.000 0.000
2010-05-14 0.000 0.000
2010-02-05 15.000 2.657
2009-11-06 15.000 2.790
2009-05-14 15.000 1.983

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

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have fallen over the past 10 years.
Current Payout to shareholders
What portion of Fuji Oil Company's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (3.6x coverage).
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 Fuji Oil Company's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - 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 Fuji Oil Company afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Fuji Oil Company has a total score of 3/6, see the detailed checks below.


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

ACK Management

 What is the CEO of Fuji Oil Company'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
Atsuo Shibota
CEO Bio

Mr. Atsuo Shibota serves as the President of Fuji Oil Company, Ltd. Atsuo Shibota served as Senior Managing Director of Fuji Oil Company, Ltd. and serves as its Representative Director.

CEO Compensation
  • Insufficient data for Atsuo to compare compensation growth.
  • Insufficient data for Atsuo to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team

Atsuo Shibota

TITLE
President & Representative Director

Katsunori Yagi

TITLE
MD & Representative Director
TENURE
2.8 yrs

Shigeto Yamamoto

TITLE
MD & Director
TENURE
2.8 yrs
Board of Directors Tenure

Average tenure of the Fuji Oil Company board of directors in years:

2.8
Average Tenure
  • The average tenure for the Fuji Oil Company board of directors is less than 3 years, this suggests a new board.
Board of Directors

Atsuo Shibota

TITLE
President & Representative Director

Katsunori Yagi

TITLE
MD & Representative Director

Shigeto Yamamoto

TITLE
MD & Director

Masayuki Kobayashi

TITLE
Outside Director
TENURE
4.8 yrs

Mohammed Al-Fahad

TITLE
Outside Director
TENURE
4.8 yrs

Kenichi Terao

TITLE
Director
TENURE
2.8 yrs

Takahiko Yamamoto

TITLE
Director
TENURE
2.8 yrs

Takayuki Kawahata

TITLE
Director
TENURE
2.8 yrs

Takumi Iwamoto

TITLE
Director
TENURE
2.8 yrs

Khaled Sabah

TITLE
Outside Director
TENURE
1.3 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 Fuji Oil Company'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. Fuji Oil Company 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.

ACK News

Simply Wall St News

ACK Company Info

Description

Fuji Oil Company, Ltd., together with its subsidiaries, engages in refining, producing, processing, storing, and selling petroleum products and petrochemical feedstock. The company imports crude oil, as well as gasoline, kerosene, and diesel fuel; and processes the crude oil into a range of petroleum products, including gasoline, kerosene, and LPG. Fuji Oil Company, Ltd. distributes its petroleum products to clients in Japan by sea, rail, road, and pipeline, as well as exports its petroleum products. The company was formerly known as AOC Holdings, Inc. and changed its name to Fuji Oil Company, Ltd. in October 2013. Fuji Oil Company, Ltd. was founded in 2003 and is headquartered in Tokyo, Japan.

Details
Name: Fuji Oil Company, Ltd.
ACK
Exchange: DB
Founded: 2003
¥121,906,267
77,062,479
Website: http://www.foc.co.jp
Address: Fuji Oil Company, Ltd.
Tennozu Parkside Building,
5-8, Higashishinagawa 2-chome,
Tokyo,
140-0002,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 5017 Common Stock The Tokyo Stock Exchange JP JPY 30. Jan 2003
DB ACK Common Stock Deutsche Boerse AG DE EUR 30. Jan 2003
Number of employees
Current staff
Staff numbers
640
Fuji Oil Company employees.
Industry
Oil and Gas Refining and Marketing
Energy
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/08 20:56
End of day share price update: 2020/04/08 00:00
Last estimates confirmation: 2020/04/07
Last earnings filing: 2020/02/13
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/03/31


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.