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.

Interlife Holdings

JASDAQ:1418
Snowflake Description

Adequate balance sheet and slightly overvalued.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
1418
JASDAQ
¥5B
Market Cap
  1. Home
  2. JP
  3. Commercial Services
Company description

Interlife Holdings Co., Ltd., through its subsidiaries, provides in retail store design services in Japan. The last earnings update was 10 days ago. More info.


Add to Portfolio Compare Print
1418 Share Price and Events
7 Day Returns
-1.6%
JASDAQ:1418
1%
JP Commercial Services
0.4%
JP Market
1 Year Returns
12.5%
JASDAQ:1418
14.4%
JP Commercial Services
12.2%
JP Market
1418 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Interlife Holdings (1418) -1.6% -1.6% 0% 12.5% -15% -4.3%
JP Commercial Services 1% 0.3% 5.1% 14.4% 18.5% 46.7%
JP Market 0.4% 0.6% 5.3% 12.2% 13.9% 26.2%
1 Year Return vs Industry and Market
  • 1418 underperformed the Commercial Services industry which returned 14.4% over the past year.
  • 1418 matched the Japan Market (12.2%) over the past year.
Price Volatility
1418
Industry
5yr Volatility vs Market

Value

 Is Interlife Holdings 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 Interlife Holdings 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 Interlife Holdings.

JASDAQ:1418 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 5.8%
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.

Calculation of Discount Rate/ Cost of Equity for JASDAQ:1418
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year JP Govt Bond Rate -0.1%
Equity Risk Premium S&P Global 6.3%
Commercial Services Unlevered Beta Simply Wall St/ S&P Global 0.66
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.665 (1 + (1- 30.86%) (51.34%))
0.934
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.93
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.09% + (0.934 * 6.33%)
5.82%

Discounted Cash Flow Calculation for JASDAQ:1418 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Interlife Holdings 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.

JASDAQ:1418 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 5.82%)
2020 926.67 Est @ 1.98% 875.71
2021 939.26 Est @ 1.36% 838.79
2022 947.94 Est @ 0.92% 799.98
2023 953.82 Est @ 0.62% 760.67
2024 957.70 Est @ 0.41% 721.76
2025 960.17 Est @ 0.26% 683.82
2026 961.64 Est @ 0.15% 647.20
2027 962.41 Est @ 0.08% 612.10
2028 962.70 Est @ 0.03% 578.61
2029 962.63 Est @ -0.01% 546.75
Present value of next 10 years cash flows ¥7,065.00
JASDAQ:1418 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ¥962.63 × (1 + -0.09%) ÷ (5.82% – -0.09%)
¥16,273.81
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥16,273.81 ÷ (1 + 5.82%)10
¥9,243.05
JASDAQ:1418 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥7,065.00 + ¥9,243.05
¥16,308.05
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥16,308.05 / 19.05
¥855.92
JASDAQ:1418 Discount to Share Price
Calculation Result
Value per share (JPY) From above. ¥855.92
Current discount Discount to share price of ¥243.00
= -1 x (¥243.00 - ¥855.92) / ¥855.92
71.6%

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

Current Discount
Amount off the current price Interlife Holdings is available for.
Intrinsic value
>50%
Share price is ¥243 vs Future cash flow value of ¥855.92
Current Discount Checks
For Interlife Holdings to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Interlife Holdings's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Interlife Holdings'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 Interlife Holdings's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Interlife Holdings's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
JASDAQ:1418 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-11-30) in JPY ¥-3.47
JASDAQ:1418 Share Price ** JASDAQ (2020-01-24) in JPY ¥243
Japan Commercial Services Industry PE Ratio Median Figure of 106 Publicly-Listed Commercial Services Companies 18.36x
Japan Market PE Ratio Median Figure of 3,078 Publicly-Listed Companies 16.02x

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

** Primary Listing of Interlife Holdings.

JASDAQ:1418 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= JASDAQ:1418 Share Price ÷ EPS (both in JPY)

= 243 ÷ -3.47

-69.93x

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

  • Interlife Holdings is loss making, we can't compare its value to the JP Commercial Services industry average.
  • Interlife Holdings is loss making, we can't compare the value of its earnings to the Japan market.
Price based on expected Growth
Does Interlife Holdings's expected growth come at a high price?
Raw Data
JASDAQ:1418 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -69.93x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Japan Commercial Services Industry PEG Ratio Median Figure of 34 Publicly-Listed Commercial Services Companies 2.17x
Japan Market PEG Ratio Median Figure of 1,281 Publicly-Listed Companies 1.89x

*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 Interlife Holdings, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Interlife Holdings's assets?
Raw Data
JASDAQ:1418 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-11-30) in JPY ¥198.34
JASDAQ:1418 Share Price * JASDAQ (2020-01-24) in JPY ¥243
Japan Commercial Services Industry PB Ratio Median Figure of 123 Publicly-Listed Commercial Services Companies 1.15x
Japan Market PB Ratio Median Figure of 3,547 Publicly-Listed Companies 1.16x
JASDAQ:1418 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= JASDAQ:1418 Share Price ÷ Book Value per Share (both in JPY)

= 243 ÷ 198.34

1.23x

* Primary Listing of Interlife Holdings.

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

  • Interlife Holdings is overvalued based on assets compared to the JP Commercial Services industry average.
X
Value checks
We assess Interlife Holdings'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 Commercial Services 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 Commercial Services industry average (and greater than 0)? (1 check)
  5. Interlife Holdings 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.

Future Performance

 How is Interlife Holdings 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 Interlife 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.

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
4.4%
Expected Commercial Services industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Interlife Holdings expected to grow at an attractive rate?
  • Unable to compare Interlife Holdings's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Interlife Holdings's earnings growth to the Japan market average as no estimate data is available.
  • Unable to compare Interlife Holdings's revenue growth to the Japan market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
JASDAQ:1418 Future Growth Rates Data Sources
Data Point Source Value (per year)
Japan Commercial Services Industry Earnings Growth Rate Market Cap Weighted Average 4.4%
Japan Commercial Services Industry Revenue Growth Rate Market Cap Weighted Average 2.9%
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.

Analysts growth expectations
Raw Data
JASDAQ:1418 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month 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.
JASDAQ:1418 Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
JASDAQ:1418 Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2019-11-30 18,416 -67
2019-08-31 19,223 1,084 8
2019-05-31 20,066 120
2019-02-28 19,387 134 -74
2018-11-30 19,204 -271
2018-08-31 18,125 293 -473
2018-05-31 19,795 -408
2018-02-28 20,737 1,436 -231
2017-11-30 21,042 49
2017-08-31 21,545 1,868 228
2017-05-31 19,293 138
2017-02-28 19,082 843 72

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Interlife Holdings is high growth as no earnings estimate data is available.
  • Unable to determine if Interlife Holdings 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
JASDAQ:1418 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Interlife Holdings Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

JASDAQ:1418 Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
JASDAQ:1418 Past Financials Data
Date (Data in JPY Millions) EPS *
2019-11-30 -3.47
2019-08-31 0.41
2019-05-31 6.18
2019-02-28 -3.82
2018-11-30 -13.99
2018-08-31 -24.46
2018-05-31 -21.08
2018-02-28 -11.91
2017-11-30 2.52
2017-08-31 11.69
2017-05-31 7.07
2017-02-28 3.69

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

Next steps:

  1. Examine Interlife Holdings'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. Interlife Holdings'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 Commercial Services companies here
  3. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Interlife Holdings'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 Japan market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Japan 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.
Interlife Holdings 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 Interlife Holdings 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 Interlife Holdings's growth in the last year to its industry (Commercial Services).
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.
  • Interlife Holdings does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Interlife Holdings's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Interlife Holdings's 1-year growth to the JP Commercial Services industry average as it is not currently profitable.
Earnings and Revenue History
Interlife Holdings'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 Interlife Holdings Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

JASDAQ:1418 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 18,416.00 -67.00 3,668.00
2019-08-31 19,223.00 8.00 3,723.00
2019-05-31 20,066.00 120.00 3,759.00
2019-02-28 19,387.00 -74.00 3,796.00
2018-11-30 19,204.00 -271.00 3,750.00
2018-08-31 18,125.00 -473.00 3,711.00
2018-05-31 19,795.00 -408.00 3,692.00
2018-02-28 20,737.00 -231.00 3,646.00
2017-11-30 21,042.00 49.00 3,595.00
2017-08-31 21,545.00 228.00 3,553.00
2017-05-31 19,293.00 138.00 3,513.00
2017-02-28 19,082.00 72.00 3,526.00
2016-11-30 18,629.00 6.00 3,480.00
2016-08-31 19,071.00 73.00 3,426.00
2016-05-31 19,568.00 191.00 3,352.00
2016-02-29 18,672.00 259.00 3,149.00
2015-11-30 19,440.00 422.00 3,055.00
2015-08-31 18,966.00 387.00 2,896.00
2015-05-31 18,292.00 366.00 2,715.00
2015-02-28 18,325.00 291.00 2,563.00
2014-11-30 17,535.00 212.00 2,454.00
2014-08-31 17,260.00 332.00 2,349.00
2014-05-31 15,872.00 145.00 2,277.00
2014-02-28 14,381.00 177.00 2,142.00
2013-11-30 12,565.00 159.00 1,933.00
2013-08-31 10,969.00 -7.00 1,798.00
2013-05-31 11,377.00 230.00 1,662.00
2013-02-28 12,651.00 476.00 1,691.00

*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.
  • It is difficult to establish if Interlife Holdings has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Interlife Holdings has efficiently used its assets last year compared to the JP Commercial Services industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Interlife Holdings improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Interlife Holdings'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 Commercial Services 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.
Interlife Holdings has a total score of 0/6, 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 Interlife Holdings'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 Interlife Holdings's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Interlife Holdings is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Interlife Holdings's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Interlife Holdings'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 3.1x 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 Interlife Holdings Company Filings, last reported 1 month ago.

JASDAQ:1418 Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-11-30 3,779.00 2,377.00 3,145.00
2019-08-31 3,783.00 2,374.00 4,085.00
2019-05-31 3,939.00 2,793.00 3,857.00
2019-02-28 3,954.00 2,584.00 3,055.00
2018-11-30 3,991.00 2,835.00 3,805.00
2018-08-31 3,902.00 2,859.00 3,360.00
2018-05-31 3,881.00 3,104.00 3,619.00
2018-02-28 4,029.00 2,951.00 3,012.00
2017-11-30 4,410.00 3,201.00 4,256.00
2017-08-31 4,534.00 3,033.00 3,281.00
2017-05-31 4,505.00 4,202.00 3,489.00
2017-02-28 4,447.00 4,384.00 3,084.00
2016-11-30 4,448.00 4,824.00 3,874.00
2016-08-31 4,398.00 4,412.00 3,291.00
2016-05-31 4,398.00 4,727.00 3,929.00
2016-02-29 4,429.00 4,488.00 3,182.00
2015-11-30 4,499.00 4,389.00 3,256.00
2015-08-31 4,418.00 4,377.00 3,738.00
2015-05-31 4,437.00 3,364.00 2,948.00
2015-02-28 4,400.00 3,255.00 2,844.00
2014-11-30 4,266.00 3,310.00 3,357.00
2014-08-31 4,219.00 2,885.00 2,877.00
2014-05-31 4,081.00 2,723.00 2,584.00
2014-02-28 4,131.00 2,508.00 2,406.00
2013-11-30 3,140.00 3,554.00 2,187.00
2013-08-31 2,981.00 2,651.00 2,748.00
2013-05-31 3,056.00 906.00 2,051.00
2013-02-28 3,035.00 659.00 1,616.00
  • Interlife Holdings's level of debt (62.9%) 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 (77.5% vs 62.9% today).
  • Debt is well covered by operating cash flow (45.6%, greater than 20% of total debt).
  • Interlife Holdings is making a loss, therefore interest payments are not well covered by earnings.
X
Financial health checks
We assess Interlife Holdings'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. Interlife Holdings has a total score of 4/6, 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 Interlife Holdings'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
1.65%
Current annual income from Interlife Holdings dividends.
If you bought ¥2,000 of Interlife Holdings shares you are expected to receive ¥33 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?
  • Interlife Holdings's pays a higher dividend yield than the bottom 25% of dividend payers in Japan (1.31%).
  • Interlife Holdings's dividend is below the markets top 25% of dividend payers in Japan (2.92%).
Upcoming dividend payment

Purchase Interlife Holdings before the 'Ex-dividend' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
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
JASDAQ:1418 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
Japan Commercial Services Industry Average Dividend Yield Market Cap Weighted Average of 111 Stocks 1.8%
Japan Market Average Dividend Yield Market Cap Weighted Average of 2975 Stocks 2.3%
Japan Minimum Threshold Dividend Yield 10th Percentile 0.7%
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.

JASDAQ:1418 Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
JASDAQ:1418 Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2019-05-24 4.000 1.646
2019-04-12 4.000 1.892
2018-05-25 4.000 1.739
2018-04-11 4.000 1.464
2017-05-26 4.000 1.391
2017-04-12 4.000 1.597
2016-05-27 4.000 1.699
2016-04-13 4.000 2.135
2015-05-28 4.000 1.740
2015-04-10 4.000 1.553
2015-01-13 4.000 1.586
2014-05-29 3.000 1.185
2014-04-11 3.000 1.563
2013-05-30 2.000 0.889
2013-04-11 2.000 0.860
2013-01-11 2.000 0.868
2012-10-11 2.000 0.968
2012-07-11 2.000 1.397

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

  • Whilst dividend payments have been stable, Interlife Holdings has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Interlife Holdings only paid a dividend in the past 8 years.
Current Payout to shareholders
What portion of Interlife Holdings's earnings are paid to the shareholders as a dividend.
  • The company is paying a dividend however it is incurring a loss.
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 Interlife Holdings's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.7%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Interlife Holdings afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Interlife Holdings has a total score of 1/6, 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 Interlife Holdings'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
Tamishi Oikawa
AGE 72
TENURE AS CEO 6.7 years
CEO Bio

Mr. Tamishi Oikawa has been the President of Interlife Holdings Co., Ltd. since May 2013. Mr. Oikawa served as an Adviser of Interlife Holdings Co., Ltd. since May 2013. Mr. Oikawa joined Mizuho Bank, Ltd.(formerly The Fuji Bank, Ltd) since April 1966 and served as its Manager of Sawa Branch since May 1990; Manager of Nakano Branch since January 1994 and Chief of Public Affairs Center since November 1996. Mr. Oikawa served at Mizuho Bank, Ltd until March 2000. Mr. Oikawa served as Senior Managing Director P Ark K.K. (P Ark Holdings Co., Ltd.); from June 1999 to March 2013. Mr. Oikawa has been Chairman Nissho Inter Life Co., Ltd; K.K. NIL Telecom ; Facility Management K.K. ; D-NA Net Work Co., Ltd and Ark Front, Inc. since 2013. Mr. Oikawa has been a Representative Director of Interlife Holdings Co., Ltd. since May 2013.

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

Tamishi Oikawa

TITLE
President & Representative Director
AGE
72
TENURE
6.7 yrs

Masashi Kagawa

TITLE
Senior Managing Director
AGE
59
TENURE
4.7 yrs
Board of Directors

Masashi Kagawa

TITLE
Senior Managing Director
AGE
59

Kazuhira Nakanuma

TITLE
External Director
AGE
65

Tamishi Oikawa

TITLE
President & Representative Director
AGE
72
TENURE
6.7 yrs

Hitoshi Ehara

TITLE
External Director
AGE
87

Hiromi Shibata

TITLE
External Director
AGE
71
TENURE
6.7 yrs

Nobuo Naito

TITLE
External Director
AGE
54

Masahide Shoji

TITLE
External Director
AGE
68

Koichi Takahashi

TITLE
External Director
AGE
51

Tatsuji Miyoshi

TITLE
External Director
AGE
43

Akio Okumura

TITLE
Director
AGE
62
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 Interlife Holdings'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. Interlife Holdings 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

Interlife Holdings Co., Ltd., through its subsidiaries, provides in retail store design services in Japan. The company plans, designs, constructs, and produces spaces; maintains, cleans, and inspects various facilities; provides consulting on headhunting, manpower dispatching, and training/education of human resources; and maintains telecommunication environment. It is also involved in the promotional activities for stores; advertising and publicity, and sales promotion of stores; sale of mobile phones and smartphones; and planning, design, and installation of custom-designed acoustic, visual, and lighting equipment. The company was founded in 1974 and is headquartered in Tokyo, Japan.

Details
Name: Interlife Holdings Co., Ltd.
1418
Exchange: JASDAQ
Founded: 1974
¥4,629,939,507
19,053,249
Website: http://www.n-interlife.co.jp
Address: Interlife Holdings Co., Ltd.
Ginza Wall Building,
11th Floor,
Tokyo,
104-0061,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
JASDAQ 1418 Common Shares TSE JASDAQ JP JPY 05. Oct 2010
Number of employees
Current staff
Staff numbers
372
Interlife Holdings employees.
Industry
Diversified Support Services
Commercial Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/01/24 15:31
End of day share price update: 2020/01/24 00:00
Last estimates confirmation: 2019/04/12
Last earnings filing: 2020/01/14
Last earnings reported: 2019/11/30
Last annual earnings reported: 2019/02/28


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.