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.

USEN-NEXT HOLDINGSLtd

DB:1UN
Snowflake Description

Proven track record with mediocre balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
1UN
DB
¥82B
Market Cap
  1. Home
  2. DE
  3. Telecom
Company description

Usen-Next Holdings Co.,Ltd. offers entertainment services. The last earnings update was 73 days ago. More info.


Add to Portfolio Compare Print
  • USEN-NEXT HOLDINGSLtd has significant price volatility in the past 3 months.
1UN Share Price and Events
7 Day Returns
15.3%
DB:1UN
3.7%
DE Telecom
14.8%
DE Market
1 Year Returns
64.7%
DB:1UN
-22.7%
DE Telecom
-14.1%
DE Market
1UN Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
USEN-NEXT HOLDINGSLtd (1UN) 15.3% -13.1% -3.4% 64.7% 45% 7.4%
DE Telecom 3.7% -22.8% -18.2% -22.7% -31.2% -35.3%
DE Market 14.8% -20% -23.5% -14.1% -22.8% -26.7%
1 Year Return vs Industry and Market
  • 1UN outperformed the Telecom industry which returned -22.7% over the past year.
  • 1UN outperformed the Market in Germany which returned -14.1% over the past year.
Price Volatility
1UN
Industry
5yr Volatility vs Market

1UN Value

 Is USEN-NEXT HOLDINGSLtd 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 USEN-NEXT HOLDINGSLtd 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 USEN-NEXT HOLDINGSLtd.

DB:1UN Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 4.7%
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:1UN
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 6.3%
Telecom Unlevered Beta Simply Wall St/ S&P Global 0.36
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.359 (1 + (1- 30.86%) (88.77%))
0.718
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (0.8 * 6.33%)
4.67%

Discounted Cash Flow Calculation for DB:1UN using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for USEN-NEXT HOLDINGSLtd 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:1UN DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 4.67%)
2020 6,557.00 Analyst x1 6,264.21
2021 7,118.00 Analyst x1 6,496.51
2022 6,254.00 Est @ -12.14% 5,453.07
2023 5,715.29 Est @ -8.61% 4,760.84
2024 5,364.00 Est @ -6.15% 4,268.69
2025 5,126.93 Est @ -4.42% 3,897.84
2026 4,962.31 Est @ -3.21% 3,604.23
2027 4,844.98 Est @ -2.36% 3,361.87
2028 4,759.12 Est @ -1.77% 3,154.84
2029 4,694.51 Est @ -1.36% 2,973.05
Present value of next 10 years cash flows ¥44,235.00
DB:1UN DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ¥4,694.51 × (1 + -0.39%) ÷ (4.67% – -0.39%)
¥92,342.08
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥92,342.08 ÷ (1 + 4.67%)10
¥58,480.55
DB:1UN Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥44,235.00 + ¥58,480.55
¥102,715.55
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥102,715.55 / 60.07
¥1710.03
DB:1UN Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:1UN represents 0.00824x of TSE:9418
(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
= ¥ 1,710.03 x 0.00824
€14.09
Value per share (EUR) From above. €14.09
Current discount Discount to share price of €11.30
= -1 x (€11.30 - €14.09) / €14.09
19.8%

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

Current Discount
Amount off the current price USEN-NEXT HOLDINGSLtd is available for.
Intrinsic value
20%
Share price is €11.3 vs Future cash flow value of €14.09
Current Discount Checks
For USEN-NEXT HOLDINGSLtd to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • USEN-NEXT HOLDINGSLtd's share price is below the future cash flow value, but not at a moderate discount (< 20%).
  • USEN-NEXT HOLDINGSLtd's share price is below the future cash flow value, but not 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 USEN-NEXT HOLDINGSLtd's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are USEN-NEXT HOLDINGSLtd's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:1UN PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-11-30) in JPY ¥114.18
TSE:9418 Share Price ** TSE (2020-03-27) in JPY ¥1371
Europe Telecom Industry PE Ratio Median Figure of 61 Publicly-Listed Telecom Companies 17.13x
Germany Market PE Ratio Median Figure of 398 Publicly-Listed Companies 16.62x

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

** Primary Listing of USEN-NEXT HOLDINGSLtd.

DB:1UN PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSE:9418 Share Price ÷ EPS (both in JPY)

= 1371 ÷ 114.18

12.01x

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

  • USEN-NEXT HOLDINGSLtd is good value based on earnings compared to the Europe Telecom industry average.
  • USEN-NEXT HOLDINGSLtd is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does USEN-NEXT HOLDINGSLtd's expected growth come at a high price?
Raw Data
DB:1UN PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 12.01x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
-12.2%per year
Europe Telecom Industry PEG Ratio Median Figure of 33 Publicly-Listed Telecom Companies 1.35x
Germany Market PEG Ratio Median Figure of 251 Publicly-Listed Companies 1.24x

*Line of best fit is calculated by linear regression .

DB:1UN PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 12.01x ÷ -12.2%

-0.99x

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

  • USEN-NEXT HOLDINGSLtd earnings are not expected to grow next year, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on USEN-NEXT HOLDINGSLtd's assets?
Raw Data
DB:1UN PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-11-30) in JPY ¥370.45
TSE:9418 Share Price * TSE (2020-03-27) in JPY ¥1371
Germany Telecom Industry PB Ratio Median Figure of 7 Publicly-Listed Telecom Companies 1.12x
Germany Market PB Ratio Median Figure of 572 Publicly-Listed Companies 1.43x
DB:1UN PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:9418 Share Price ÷ Book Value per Share (both in JPY)

= 1371 ÷ 370.45

3.7x

* Primary Listing of USEN-NEXT HOLDINGSLtd.

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

  • USEN-NEXT HOLDINGSLtd is overvalued based on assets compared to the DE Telecom industry average.
X
Value checks
We assess USEN-NEXT HOLDINGSLtd'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 Telecom 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 Telecom industry average (and greater than 0)? (1 check)
  5. USEN-NEXT HOLDINGSLtd has a total score of 2/6, 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.

1UN Future Performance

 How is USEN-NEXT HOLDINGSLtd expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

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
-12.2%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is USEN-NEXT HOLDINGSLtd expected to grow at an attractive rate?
  • USEN-NEXT HOLDINGSLtd's earnings are expected to decrease over the next 1-3 years, this is below the low risk savings rate of -0.4%.
Growth vs Market Checks
  • USEN-NEXT HOLDINGSLtd's earnings are expected to decrease over the next 1-3 years, this is below the Germany market average.
  • USEN-NEXT HOLDINGSLtd's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:1UN Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:1UN Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts -12.2%
DB:1UN Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 11%
Germany Telecom Industry Earnings Growth Rate Market Cap Weighted Average 19.2%
Germany Telecom Industry Revenue Growth Rate Market Cap Weighted Average 1.5%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.7%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4%

*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:1UN Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:1UN Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-08-31 222,050 12,718 5,500 1
2020-08-31 198,350 12,157 4,800 1
DB:1UN Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2019-11-30 183,458 18,318 6,858
2019-08-31 175,769 19,599 6,069
2018-08-31 153,960 15,117 5,521
2018-06-30 141,954 18,126 4,802
2018-03-31 137,505 2,364
2017-12-31 114,291 12,404 427
2017-09-30 92,476 -1,769
2017-06-30 69,835 3,506 -2,682
2017-03-31 48,871 -1,662
2016-12-31 45,846 -214 -935

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • USEN-NEXT HOLDINGSLtd's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • USEN-NEXT HOLDINGSLtd's revenue is expected to grow by 11% yearly, however this is not considered high growth (20% yearly).
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:1UN 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 1 Analyst Estimates (S&P Global) See Below

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

DB:1UN Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-08-31 91.57 91.57 91.57 1.00
2020-08-31 79.91 79.91 79.91 1.00
DB:1UN Past Financials Data
Date (Data in JPY Millions) EPS *
2019-11-30 114.18
2019-08-31 101.05
2018-08-31 112.15
2018-06-30 114.42
2018-03-31 76.09
2017-12-31 21.18
2017-09-30 -107.55
2017-06-30 -163.19
2017-03-31 -101.17
2016-12-31 -56.92

*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 USEN-NEXT HOLDINGSLtd will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess USEN-NEXT HOLDINGSLtd'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.
USEN-NEXT HOLDINGSLtd has a total score of 1/6, 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.

1UN Past Performance

  How has USEN-NEXT HOLDINGSLtd 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 USEN-NEXT HOLDINGSLtd's growth in the last year to its industry (Telecom).
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.
  • USEN-NEXT HOLDINGSLtd has delivered over 20% year on year earnings growth in the past 5 years.
  • USEN-NEXT HOLDINGSLtd's 1-year earnings growth is less than its 5-year average (21.2% vs 63.3%)
  • USEN-NEXT HOLDINGSLtd's earnings growth has exceeded the Europe Telecom industry average in the past year (21.2% vs 10.4%).
Earnings and Revenue History
USEN-NEXT HOLDINGSLtd'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 USEN-NEXT HOLDINGSLtd Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:1UN Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-11-30 183,458.00 6,858.00 63,236.00
2019-08-31 175,769.00 6,069.00 61,513.00
2018-08-31 153,960.32 5,521.33 57,948.00
2018-06-30 141,954.00 4,802.00 53,928.00
2018-03-31 137,505.00 2,364.00 53,949.00
2017-12-31 114,291.00 427.00 44,660.00
2017-09-30 92,476.00 -1,769.00 35,151.00
2017-06-30 69,835.00 -2,682.00 25,956.00
2017-03-31 48,871.00 -1,662.00 17,020.00
2016-12-31 45,846.00 -935.00 16,973.00
2016-09-30 42,088.00 -1,194.00 16,330.00
2016-06-30 39,010.00 114.00 14,819.00
2016-03-31 35,967.00 355.00 13,237.00
2015-12-31 33,964.00 522.00 11,761.00
2015-09-30 31,417.00 679.00 10,470.00
2014-12-31 23,248.00 708.00 7,003.00
2013-12-31 17,897.00 1,176.00 4,802.00

*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.
  • Whilst USEN-NEXT HOLDINGSLtd has efficiently used shareholders’ funds last year (Return on Equity greater than 20%), this is metric is skewed due to its high level of debt.
  • USEN-NEXT HOLDINGSLtd used its assets more efficiently than the Europe Telecom industry average last year based on Return on Assets.
  • USEN-NEXT HOLDINGSLtd has become profitable over the past 3 years. This is considered to be a significant improvement in its use of capital (Return on Capital Employed).
X
Past performance checks
We assess USEN-NEXT HOLDINGSLtd'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 Telecom 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.
USEN-NEXT HOLDINGSLtd has a total score of 4/6, 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.

1UN Health

 How is USEN-NEXT HOLDINGSLtd'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 USEN-NEXT HOLDINGSLtd's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • USEN-NEXT HOLDINGSLtd is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • USEN-NEXT HOLDINGSLtd's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of USEN-NEXT HOLDINGSLtd'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.
  • Low level of unsold assets.
  • Debt is not covered by short term assets, assets are 0.7x 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 USEN-NEXT HOLDINGSLtd Company Filings, last reported 3 months ago.

DB:1UN Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-11-30 22,296.00 73,100.00 21,819.00
2019-08-31 21,169.00 73,424.00 20,562.00
2018-08-31 15,003.00 78,940.00 13,708.00
2018-06-30 14,415.00 79,760.00 15,886.00
2018-03-31 13,133.00 81,488.00 13,527.00
2017-12-31 12,151.00 82,215.00 13,010.00
2017-09-30 9,088.00 71,042.00 12,454.00
2017-06-30 11,263.00 74,011.00 12,756.00
2017-03-31 3,204.00 23,251.00 2,664.00
2016-12-31 3,815.00 6,347.00 1,978.00
2016-09-30 3,582.00 5,944.00 2,461.00
2016-06-30 4,701.00 5,248.00 1,556.00
2016-03-31 4,790.00 5,352.00 1,871.00
2015-12-31 4,816.00 2,259.00 3,154.00
2015-09-30 4,834.00 797.00 2,128.00
2014-12-31 4,314.00 685.00 3,994.00
2013-12-31 381.00 386.00 509.00
  • USEN-NEXT HOLDINGSLtd's level of debt (327.9%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (16.5% vs 327.9% today).
  • Debt is well covered by operating cash flow (25.1%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 7.4x coverage).
X
Financial health checks
We assess USEN-NEXT HOLDINGSLtd'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. USEN-NEXT HOLDINGSLtd has a total score of 3/6, 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.

1UN Dividends

 What is USEN-NEXT HOLDINGSLtd'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
0.58%
Current annual income from USEN-NEXT HOLDINGSLtd dividends. Estimated to be 0.58% next year.
If you bought €2,000 of USEN-NEXT HOLDINGSLtd shares you are expected to receive €12 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?
  • USEN-NEXT HOLDINGSLtd's pays a lower dividend yield than the bottom 25% of dividend payers in Germany (1.66%).
  • USEN-NEXT HOLDINGSLtd's dividend is below the markets top 25% of dividend payers in Germany (4.86%).
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:1UN 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 1 Analyst Estimates (S&P Global) See Below
Germany Telecom Industry Average Dividend Yield Market Cap Weighted Average of 5 Stocks 5.1%
Germany Market Average Dividend Yield Market Cap Weighted Average of 319 Stocks 3.7%
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.

DB:1UN Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2021-08-31 8.00 1.00
2020-08-31 8.00 1.00
DB:1UN Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2019-11-29 8.000 0.548
2019-10-10 8.000 0.805
2019-07-10 5.000 0.617
2019-04-11 5.000 0.639
2019-04-10 5.000 0.566
2017-11-13 0.000 0.000
2017-11-10 0.000 0.000
2017-08-14 0.000 0.000
2017-08-10 0.000 0.000
2017-05-12 0.000 0.000
2017-05-11 0.000 0.000
2017-03-31 0.000 0.000
2017-02-13 0.000 0.000
2016-03-31 4.000 0.570
2016-02-12 4.000 0.389
2015-08-12 4.000 0.299
2015-03-30 4.000 0.246
2015-02-12 4.000 0.286

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

  • USEN-NEXT HOLDINGSLtd is not paying a notable dividend for Germany, therefore no need to check if the payments are stable.
  • USEN-NEXT HOLDINGSLtd is not paying a notable dividend for Germany, therefore no need to check if the payments are increasing.
Current Payout to shareholders
What portion of USEN-NEXT HOLDINGSLtd's earnings are paid to the shareholders as a dividend.
  • No need to calculate the sustainability of USEN-NEXT HOLDINGSLtd's dividends as it is not paying a notable one for Germany.
Future Payout to shareholders
  • No need to calculate the sustainability of USEN-NEXT HOLDINGSLtd's dividends in 3 years as they are not expected to pay a notable one for Germany.
X
Income/ dividend checks
We assess USEN-NEXT HOLDINGSLtd'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 USEN-NEXT HOLDINGSLtd afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. USEN-NEXT HOLDINGSLtd 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.

1UN Management

 What is the CEO of USEN-NEXT HOLDINGSLtd'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
Yasuhide Uno
AGE 56
TENURE AS CEO 9.7 years
CEO Bio

Mr. Yasuhide Uno serves as Chief Executive Officer at USEN-NEXT HOLDINGS Co.,Ltd. Mr. Uno has been the President of U-NEXT Co., Ltd. since July 2010 and had been its General Manager of Mobile Business since December 2016. Mr. Uno served as the President and Chief Executive Officer of Usen Corp since July 1998. He served as President of USEN Corporation since July 1998. He joined Recruit Cosmos Co., Ltd. (now Cosmos Initia Co., Ltd.) in April 1988. He established Intelligence, Ltd. in June 1989 and served as its President. He established U'S Ongaku Shuppan Co., Ltd. (now U'S MUSIC Co., Ltd.) in April 1999. He established U's Communication Corporation (now ARTERIA Networks Corporation) in July 2000. He has been the Chairman of ALMEX, Inc. since March 2014 and USEN Corporation since March 2014. Mr. Uno served as the Chairman and Director of UCOM Corporation. He has been a Director of USEN Corporation since July 1998. He has been a Representative Director of USEN-NEXT HOLDINGS Co.,Ltd. since July 2010. Mr. Uno serves as a Representative Director of U-NEXT, Inc. He served as an Outside Director of Cyber Agent Ltd. He served as a Representative Director of Intelligence, Ltd. He served as a Representative Director at USEN Corporation since July 1998. He served as a Representative Director of U'S Ongaku Shuppan Co., Ltd. He served as a Representative Director of U's Communication Corporation since July 2000. He served as Group Chairman of USEN Corporation since November 2010.

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

Yasuhide Uno

TITLE
President
AGE
56
TENURE
9.7 yrs
Board of Directors Tenure

Average tenure and age of the USEN-NEXT HOLDINGSLtd board of directors in years:

9.3
Average Tenure
51
Average Age
  • The tenure for the USEN-NEXT HOLDINGSLtd board of directors is about average.
Board of Directors

Tenshin Tsutsumi

TITLE
Director
AGE
42
TENURE
7 yrs

Yasuhide Uno

TITLE
President
AGE
56
TENURE
9.7 yrs

Yasuhiko Ota

TITLE
Director
AGE
51

Akio Sato

TITLE
Outside Director
AGE
53

Shintaro Suhara

TITLE
Outside Audit & Supervisory Board member
AGE
49
TENURE
9.3 yrs

Masao Horiuchi

TITLE
Full-Time Auditor
AGE
50

Kobayashi Yosuke

TITLE
Full Time Auditor
AGE
52
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 USEN-NEXT HOLDINGSLtd'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. USEN-NEXT HOLDINGSLtd 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.

1UN News

Simply Wall St News

1UN Company Info

Description

Usen-Next Holdings Co.,Ltd. offers entertainment services. Its content platform business engages in planning, developing, operating, and marketing U-NEXT, a video distribution service; and the provision of application development and infrastructure distribution services. The company also provides multi-MVNO cheap SIM, and cheap smartphone services; offers fixed-line telecommunications and optical Internet services; and operates contact centers. The company was formerly known as U-Next Co., Ltd. and changed its name to Usen-Next Holdings Co.,Ltd. in December 2017. Usen-Next Holdings Co.,Ltd. was founded in 2009 and is headquartered in Tokyo, Japan. Usen-Next Holdings Co.,Ltd. is a subsidiary of UNO-HOLDINGS Co., Ltd.

Details
Name: USEN-NEXT HOLDINGS Co.,Ltd.
1UN
Exchange: DB
Founded: 2009
¥687,315,234
60,066,611
Website: http://www.usen-next.co.jp
Address: USEN-NEXT HOLDINGS Co.,Ltd.
Meguro Central Square,
3-1-1 Kamiosaki,
Tokyo,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 9418 Common Shares The Tokyo Stock Exchange JP JPY 16. Dec 2014
DB 1UN Common Shares Deutsche Boerse AG DE EUR 16. Dec 2014
Number of employees
Current staff
Staff numbers
4,876
USEN-NEXT HOLDINGSLtd employees.
Industry
Alternative Carriers
Telecom
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/03/27 23:12
End of day share price update: 2020/03/27 00:00
Last estimates confirmation: 2020/03/17
Last earnings filing: 2020/01/14
Last earnings reported: 2019/11/30
Last annual earnings reported: 2019/08/31


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.