Loading...
G Three Holdings Corporation provides mobile phone solutions to carriers, business enterprises, and content providers in Japan. The last earnings update was 11 days ago. More info.
7 Day | 30 Day | 90 Day | 1 Year | 3 Year | 5 Year | |
---|---|---|---|---|---|---|
G Three Holdings (3647) | 0.4% | -6% | -22.4% | -40.5% | -63.3% | 2.2% |
JP Trade Distributors | 0.5% | 2.1% | 8.4% | 5.7% | 25.1% | 47.3% |
JP Market | 0.1% | 1.1% | 10% | 8.3% | 14% | 28% |
Below are the data sources, inputs and calculation used to determine the intrinsic value for G Three Holdings.
Data Point | Source | Value |
---|---|---|
Valuation Model | Dividend Discount Model | |
Dividend Per Share | Company Filings (2019-08-31) in JPY | ¥ 8.000000 |
Payout Ratio | Company Filings (2019-08-31) | 5620.9% |
Discount Rate (Cost of Equity) | See below | 7.1% |
Perpetual Growth Rate | 10-Year JP Government Bond Rate | -0.1% |
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.
Data Point | Calculation/ Source | Result |
---|---|---|
Risk-Free Rate | 10-Year JP Govt Bond Rate | -0.1% |
Equity Risk Premium | S&P Global | 6.3% |
Trade Distributors Unlevered Beta | Simply Wall St/ S&P Global | 0.95 |
Re-levered Beta | = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.947 (1 + (1- 30.86%) (37.92%)) |
1.131 |
Levered Beta | Levered Beta limited to 0.8 to 2.0 (practical range for a stable firm) |
1.13 |
Discount Rate/ Cost of Equity |
= Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.09% + (1.131 * 6.33%) |
7.07% |
Discounted Cash Flow Calculation for TSE:3647 using Dividend Discount Model Model
The calculations below outline how an intrinsic value for G Three Holdings is arrived at by discounting future dividends to their present value. This approach is used for finance firms where free cash flow is difficult to estimate (e.g. Banks/ Insurance firms).
If the firm does not pay the majority of its earnings out as a dividend this method will often arrive at a value significantly lower than the share price.
See our documentation to learn about this calculation.
Calculation | Result | |
---|---|---|
Value per share |
= Expected dividends per share / (Discount Rate - Perpetual growth rate)
= ¥8 / (7.07% - -0.09%) |
¥111.78 |
Calculation | Result | |
---|---|---|
Value per share (JPY) | From above. | ¥111.78 |
Current discount | Discount to share price of
¥235.00
= -1 x (¥235.00 - ¥111.78) / ¥111.78 |
-110.2% |
Learn more about our DCF calculations in Simply Wall St’s analysis model .
Data Point | Source | Value |
---|---|---|
Earnings Per Share * | Company Filings (2019-08-31) in JPY | ¥18.30 |
TSE:3647 Share Price ** | TSE (2019-12-10) in JPY | ¥235 |
Japan Trade Distributors Industry PE Ratio | Median Figure of 107 Publicly-Listed Trade Distributors Companies | 9.75x |
Japan Market PE Ratio | Median Figure of 3,068 Publicly-Listed Companies | 15.6x |
* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.
** Primary Listing of G Three Holdings.
Calculation | Outcome | |
---|---|---|
PE Ratio | = TSE:3647 Share Price ÷ EPS (both in JPY) = 235 ÷ 18.30 |
12.84x |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
PE Ratio | See PE Ratio Section | 12.84x |
Net Income Annual Growth Rate | See Future Growth Section. Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts |
Not available |
Japan Trade Distributors Industry PEG Ratio | Median Figure of 22 Publicly-Listed Trade Distributors Companies | 1.99x |
Japan Market PEG Ratio | Median Figure of 1,367 Publicly-Listed Companies | 1.88x |
*Line of best fit is calculated by linear regression .
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
Book Value per Share | Company Filings (2019-08-31) in JPY | ¥136.01 |
TSE:3647 Share Price * | TSE (2019-12-10) in JPY | ¥235 |
Japan Trade Distributors Industry PB Ratio | Median Figure of 108 Publicly-Listed Trade Distributors Companies | 0.72x |
Japan Market PB Ratio | Median Figure of 3,527 Publicly-Listed Companies | 1.13x |
Calculation | Outcome | |
---|---|---|
PB Ratio | = TSE:3647 Share Price ÷ Book Value per Share (both in JPY) = 235 ÷ 136.01 |
1.73x |
* Primary Listing of G Three Holdings.
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
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 G Three Holdings 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.
Data Point | Source | Value (per year) |
---|---|---|
Japan Trade Distributors Industry Earnings Growth Rate | Market Cap Weighted Average | 3.3% |
Japan Trade Distributors Industry Revenue Growth Rate | Market Cap Weighted Average | 2% |
Japan Market Earnings Growth Rate | Market Cap Weighted Average | 9.4% |
Japan Market Revenue Growth Rate | Market Cap Weighted Average | 3.6% |
*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.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (3 months ago) | See Below |
Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
Date (Data in JPY Millions) | Revenue | Cash Flow | Net Income * | Avg. No. Analysts |
---|
Date (Data in JPY Millions) | Revenue | Cash Flow | Net Income * |
---|---|---|---|
2019-08-31 | 4,857 | 503 | 264 |
2019-05-31 | 5,205 | 262 | |
2019-02-28 | 5,019 | -82 | 188 |
2018-11-30 | 5,281 | 337 | |
2018-08-31 | 3,605 | 293 | 439 |
2018-05-31 | 3,348 | 385 | |
2018-02-28 | 3,963 | 529 | 556 |
2017-11-30 | 3,675 | 445 | |
2017-08-31 | 3,730 | -346 | 493 |
2017-05-31 | 2,841 | 284 | |
2017-02-28 | 2,196 | 185 | 186 |
2016-11-30 | 2,946 | 289 |
*GAAP earnings excluding extraordinary items.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (3 months ago) | See Below |
Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
All data from G Three Holdings Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in JPY Millions) | EPS * | EPS High Estimate | EPS Low Estimate | Avg. No. Analysts |
---|
Date (Data in JPY Millions) | EPS * |
---|---|
2019-08-31 | 18.30 |
2019-05-31 | 18.15 |
2019-02-28 | 13.01 |
2018-11-30 | 23.55 |
2018-08-31 | 31.07 |
2018-05-31 | 27.60 |
2018-02-28 | 40.37 |
2017-11-30 | 32.40 |
2017-08-31 | 36.27 |
2017-05-31 | 21.12 |
2017-02-28 | 13.98 |
2016-11-30 | 22.04 |
*GAAP earnings excluding extraordinary items.
How has G Three Holdings performed over the past 5 years?
All data from G Three Holdings Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in JPY Millions) | Revenue | Net Income * | G+A Expenses | R&D Expenses |
---|---|---|---|---|
2019-08-31 | 4,857.00 | 264.00 | 1,256.00 | |
2019-05-31 | 5,205.00 | 262.00 | 1,066.00 | |
2019-02-28 | 5,019.00 | 188.00 | 1,039.00 | |
2018-11-30 | 5,281.00 | 337.00 | 978.00 | |
2018-08-31 | 3,605.00 | 439.00 | 856.00 | |
2018-05-31 | 3,348.00 | 385.00 | 757.00 | |
2018-02-28 | 3,963.00 | 556.00 | 708.00 | |
2017-11-30 | 3,675.00 | 445.00 | 671.00 | |
2017-08-31 | 3,730.00 | 493.00 | 679.00 | |
2017-05-31 | 2,841.00 | 284.00 | 692.00 | |
2017-02-28 | 2,196.00 | 186.00 | 679.00 | |
2016-11-30 | 2,946.00 | 289.00 | 691.00 | |
2016-08-31 | 2,760.00 | 253.00 | 705.00 | |
2016-05-31 | 2,400.00 | 33.00 | 684.00 | |
2016-02-29 | 2,274.00 | -22.00 | 695.00 | |
2015-11-30 | 1,406.00 | -181.00 | 697.00 | |
2015-08-31 | 1,327.00 | -190.00 | 703.00 | |
2015-05-31 | 1,365.00 | -80.00 | 710.00 | |
2015-02-28 | 1,411.00 | -55.00 | 721.00 | |
2014-11-30 | 1,441.00 | -37.00 | 724.00 | |
2014-08-31 | 1,510.00 | 11.00 | 721.00 | |
2014-05-31 | 1,486.00 | 25.00 | 739.00 | |
2014-02-28 | 1,462.00 | 31.00 | 764.00 | |
2013-11-30 | 1,469.00 | 42.00 | 780.00 | |
2013-08-31 | 1,456.00 | 42.00 | 764.00 | |
2013-05-31 | 1,563.00 | -69.00 | 848.00 | |
2013-02-28 | 1,693.00 | -81.00 | 920.00 |
*GAAP earnings excluding extraordinary items.
How is G Three Holdings's financial health and their level of debt?
All data from G Three Holdings Company Filings, last reported 3 months ago.
Date (Data in JPY Millions) | Total Equity | Total Debt | Cash & Short Term Investments |
---|---|---|---|
2019-08-31 | 1,960.00 | 1,277.00 | 714.00 |
2019-05-31 | 1,576.00 | 687.00 | 268.00 |
2019-02-28 | 1,545.00 | 645.00 | 561.00 |
2018-11-30 | 1,517.00 | 1,104.00 | 807.00 |
2018-08-31 | 1,881.00 | 1,195.00 | 668.00 |
2018-05-31 | 1,533.00 | 881.00 | 962.00 |
2018-02-28 | 1,574.00 | 316.00 | 449.00 |
2017-11-30 | 1,300.00 | 655.00 | 862.00 |
2017-08-31 | 1,481.00 | 635.00 | 571.00 |
2017-05-31 | 1,154.00 | 759.00 | 398.00 |
2017-02-28 | 1,024.00 | 603.00 | 544.00 |
2016-11-30 | 957.00 | 393.00 | 278.00 |
2016-08-31 | 953.00 | 53.00 | 567.00 |
2016-05-31 | 835.00 | 64.00 | 178.00 |
2016-02-29 | 803.00 | 76.00 | 227.00 |
2015-11-30 | 617.00 | 91.00 | 289.00 |
2015-08-31 | 650.00 | 104.00 | 232.00 |
2015-05-31 | 607.00 | 345.00 | 106.00 |
2015-02-28 | 417.00 | 386.00 | 138.00 |
2014-11-30 | 441.00 | 282.00 | 25.00 |
2014-08-31 | 486.00 | 239.00 | 70.00 |
2014-05-31 | 479.00 | 196.00 | 77.00 |
2014-02-28 | 475.00 | 226.00 | 269.00 |
2013-11-30 | 419.00 | 162.00 | 190.00 |
2013-08-31 | 401.00 | 123.00 | 110.00 |
2013-05-31 | 282.00 | 135.00 | 47.00 |
2013-02-28 | 274.00 | 153.00 | 78.00 |
What is G Three Holdings's current dividend yield, its reliability and sustainability?
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 |
Japan Trade Distributors Industry Average Dividend Yield | Market Cap Weighted Average of 106 Stocks | 3.8% |
Japan Market Average Dividend Yield | Market Cap Weighted Average of 2973 Stocks | 2.3% |
Japan Minimum Threshold Dividend Yield | 10th Percentile | 0.8% |
Japan Bottom 25% Dividend Yield | 25th Percentile | 1.3% |
Japan Top 25% Dividend Yield | 75th Percentile | 2.9% |
Industry and Market average data is calculated daily.
Note all dividend per share amounts are annualized and not quarterly or other period.
Date (Data in ¥) | Dividend per Share (annual) | Avg. No. Analysts |
---|
Date (Data in ¥) | Dividend per share (annual) | Avg. Yield (%) |
---|---|---|
2019-11-29 | 8.000 | 3.387 |
2019-10-15 | 8.000 | 3.178 |
2018-11-30 | 15.000 | 4.646 |
2018-10-15 | 15.000 | 3.540 |
2017-11-30 | 15.000 | 2.500 |
2017-10-13 | 15.000 | 1.841 |
2016-10-13 | 5.000 | 0.694 |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Yujiro Yamada serves as President and Chief Operating Officer at G Three Holdings Corporation and served as its Chief Business Officer. Yasushi Okuda has been General Manager of Business Administration Department - Environmental Business Division at Uniroot, Inc. since April 2012. Yasushi Okuda has been a Representative Director of G Three Holdings Corporation (a/k/a, Connect Holdings Corp) since November 2013. Yasushi Okuda has been a Director of Sunline Co., Ltd. since December 2012; Mailpon Co., Ltd. since June 2012; TMP Asia Co., Ltd. since May 2010 and Golden Spoon Japan Co., Ltd. since June 2007.
Average tenure and age of the G Three Holdings board of directors in years:
G Three Holdings Corporation provides mobile phone solutions to carriers, business enterprises, and content providers in Japan. Its SBY segment develops, directs, promotes, and conducts marketing business for companies developing business for young women, as well as engages in store sales business. The company’s Environmental Related segment is involved in the sale of environmental products, and purchase and sale of photovoltaic power generation sites, as well as provision of consultancy services for introducing photovoltaic power generation systems. The company was formerly known as Connect Holdings Corporation and changed its name to G Three Holdings Corporation in January 2016. G Three Holdings Corporation was founded in 2000 and is headquartered in Tokyo, Japan.
Name: | G Three Holdings Corporation |
3647 | |
Exchange: | TSE |
Founded: | 2000 |
¥3,386,463,035 | |
14,410,481 | |
Website: | http://www.g3holdings.com |
Address: |
G Three Holdings Corporation Tokyo Front Terrace Building, 20th Floor, Tokyo, 140-0002, Japan |
Exchange Symbol | Ticker Symbol | Security | Exchange | Country | Currency | Listed on | |
---|---|---|---|---|---|---|---|
TSE | 3647 | Common Stock | The Tokyo Stock Exchange | JP | JPY | 01. Mar 2011 |
Trading Companies and Distributors | |
Capital Goods |
Area | Date (UTC time) |
---|---|
Company Analysis updated: | 2019/12/10 15:41 |
End of day share price update: | 2019/12/10 00:00 |
Last estimates confirmation: | 2019/10/15 |
Last earnings filing: | 2019/11/29 |
Last earnings reported: | 2019/08/31 |
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.