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.

Kusuri No Aoki Holdings

TSE:3549
Snowflake Description

Adequate balance sheet with limited growth.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
3549
TSE
¥256B
Market Cap
  1. Home
  2. JP
  3. Consumer Retailing
Company description

Kusuri No Aoki Holdings Co., Ltd. engages in retailing and dispensing pharmaceuticals, cosmetics, and daily necessities in Japan. The last earnings update was 23 days ago. More info.


Add to Portfolio Compare Print
3549 Share Price and Events
7 Day Returns
-5.8%
TSE:3549
1.3%
JP Consumer Retailing
5.1%
JP Market
1 Year Returns
8.6%
TSE:3549
3.6%
JP Consumer Retailing
-10.9%
JP Market
3549 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Kusuri No Aoki Holdings (3549) -5.8% 21.4% 18% 8.6% 68.8% -
JP Consumer Retailing 1.3% 6.1% -6.5% 3.6% 4.3% 5.6%
JP Market 5.1% 1.7% -17.6% -10.9% -3% -7.5%
1 Year Return vs Industry and Market
  • 3549 outperformed the Consumer Retailing industry which returned 3.6% over the past year.
  • 3549 outperformed the Market in Japan which returned -10.9% over the past year.
Price Volatility
3549
Industry
5yr Volatility vs Market

Value

 Is Kusuri No Aoki 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 Kusuri No Aoki 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 Kusuri No Aoki Holdings.

TSE:3549 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 5%
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 TSE:3549
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year JP Govt Bond Rate -0.1%
Equity Risk Premium S&P Global 6.3%
Consumer Retailing Unlevered Beta Simply Wall St/ S&P Global 0.39
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.393 (1 + (1- 30.86%) (13.42%))
0.618
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)
= -0.09% + (0.8 * 6.33%)
4.97%

Discounted Cash Flow Calculation for TSE:3549 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Kusuri No Aoki 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.

TSE:3549 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 4.97%)
2020 -1,818.50 Analyst x4 -1,732.33
2021 -772.75 Analyst x4 -701.25
2022 323.50 Analyst x4 279.66
2023 5,340.00 Analyst x1 4,397.59
2024 8,890.00 Analyst x1 6,974.18
2025 11,738.04 Est @ 32.04% 8,772.13
2026 14,367.18 Est @ 22.4% 10,228.20
2027 16,615.92 Est @ 15.65% 11,268.61
2028 18,431.93 Est @ 10.93% 11,907.90
2029 19,837.10 Est @ 7.62% 12,208.46
Present value of next 10 years cash flows ¥63,603.00
TSE:3549 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ¥19,837.10 × (1 + -0.09%) ÷ (4.97% – -0.09%)
¥391,375.38
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥391,375.38 ÷ (1 + 4.97%)10
¥240,866.30
TSE:3549 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥63,603.00 + ¥240,866.30
¥304,469.30
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥304,469.30 / 31.53
¥9656.08
TSE:3549 Discount to Share Price
Calculation Result
Value per share (JPY) From above. ¥9,656.08
Current discount Discount to share price of ¥8,120.00
= -1 x (¥8,120.00 - ¥9,656.08) / ¥9,656.08
15.9%

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

Current Discount
Amount off the current price Kusuri No Aoki Holdings is available for.
Intrinsic value
16%
Share price is ¥8120 vs Future cash flow value of ¥9656.08
Current Discount Checks
For Kusuri No Aoki Holdings to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Kusuri No Aoki Holdings's share price is below the future cash flow value, but not at a moderate discount (< 20%).
  • Kusuri No Aoki Holdings'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 Kusuri No Aoki Holdings's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Kusuri No Aoki Holdings's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
TSE:3549 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2020-02-20) in JPY ¥342.09
TSE:3549 Share Price ** TSE (2020-04-09) in JPY ¥8120
Japan Consumer Retailing Industry PE Ratio Median Figure of 84 Publicly-Listed Consumer Retailing Companies 16.3x
Japan Market PE Ratio Median Figure of 3,072 Publicly-Listed Companies 12.4x

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

** Primary Listing of Kusuri No Aoki Holdings.

TSE:3549 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSE:3549 Share Price ÷ EPS (both in JPY)

= 8120 ÷ 342.09

23.74x

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

  • Kusuri No Aoki Holdings is overvalued based on earnings compared to the JP Consumer Retailing industry average.
  • Kusuri No Aoki Holdings is overvalued based on earnings compared to the Japan market.
Price based on expected Growth
Does Kusuri No Aoki Holdings's expected growth come at a high price?
Raw Data
TSE:3549 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 23.74x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts
7.9%per year
Japan Consumer Retailing Industry PEG Ratio Median Figure of 35 Publicly-Listed Consumer Retailing Companies 2.24x
Japan Market PEG Ratio Median Figure of 1,281 Publicly-Listed Companies 1.37x

*Line of best fit is calculated by linear regression .

TSE:3549 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 23.74x ÷ 7.9%

2.99x

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

  • Kusuri No Aoki Holdings is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Kusuri No Aoki Holdings's assets?
Raw Data
TSE:3549 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2020-02-20) in JPY ¥1,970.99
TSE:3549 Share Price * TSE (2020-04-09) in JPY ¥8120
Japan Consumer Retailing Industry PB Ratio Median Figure of 97 Publicly-Listed Consumer Retailing Companies 1.04x
Japan Market PB Ratio Median Figure of 3,578 Publicly-Listed Companies 0.86x
TSE:3549 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:3549 Share Price ÷ Book Value per Share (both in JPY)

= 8120 ÷ 1,970.99

4.12x

* Primary Listing of Kusuri No Aoki Holdings.

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

  • Kusuri No Aoki Holdings is overvalued based on assets compared to the JP Consumer Retailing industry average.
X
Value checks
We assess Kusuri No Aoki 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 Consumer Retailing 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 Consumer Retailing industry average (and greater than 0)? (1 check)
  5. Kusuri No Aoki Holdings has a total score of 0/6, 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 Kusuri No Aoki Holdings 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
7.9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Kusuri No Aoki Holdings expected to grow at an attractive rate?
  • Kusuri No Aoki Holdings's earnings growth is expected to exceed the low risk savings rate of -0.1%.
Growth vs Market Checks
  • Kusuri No Aoki Holdings's earnings growth is positive but not above the Japan market average.
  • Kusuri No Aoki Holdings's revenue growth is expected to exceed the Japan market average.
Annual Growth Rates Comparison
Raw Data
TSE:3549 Future Growth Rates Data Sources
Data Point Source Value (per year)
TSE:3549 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts 7.9%
TSE:3549 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 4 Analysts 9.9%
Japan Consumer Retailing Industry Earnings Growth Rate Market Cap Weighted Average 8.3%
Japan Consumer Retailing Industry Revenue Growth Rate Market Cap Weighted Average 3.4%
Japan Market Earnings Growth Rate Market Cap Weighted Average 9.3%
Japan Market Revenue Growth Rate Market Cap Weighted Average 3.3%

*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
TSE:3549 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month 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.
TSE:3549 Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2024-05-31 431,700 22,612 14,070 1
2023-05-31 397,000 21,425 13,170 1
2022-05-31 375,075 20,067 12,468 4
2021-05-31 332,850 18,474 11,143 4
2020-05-31 297,925 17,514 10,243 4
2020-04-09
TSE:3549 Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2020-02-20 285,169 10,785
2019-11-20 275,103 16,150 10,387
2019-08-20 261,382 10,680
2019-05-20 250,885 11,142 10,648
2019-02-20 244,538 10,283
2018-11-20 236,027 13,325 9,665
2018-08-20 228,588 8,978
2018-05-20 221,286 18,200 8,823
2018-02-20 211,965 8,410
2017-05-20 188,744 8,743 8,181

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Kusuri No Aoki Holdings's earnings are expected to grow by 7.9% yearly, however this is not considered high growth (20% yearly).
  • Kusuri No Aoki Holdings's revenue is expected to grow by 9.9% 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
TSE:3549 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 4 Analyst Estimates (S&P Global) See Below

All data from Kusuri No Aoki Holdings Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

TSE:3549 Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2024-05-31
2023-05-31
2022-05-31 395.53 418.63 364.80 4.00
2021-05-31 353.50 367.89 329.91 4.00
2020-05-31 324.97 357.80 304.53 4.00
2020-04-09
TSE:3549 Past Financials Data
Date (Data in JPY Millions) EPS *
2020-02-20 342.09
2019-11-20 329.48
2019-08-20 338.81
2019-05-20 337.86
2019-02-20 326.35
2018-11-20 306.81
2018-08-20 285.07
2018-05-20 280.22
2018-02-20 267.19
2017-05-20 260.22

*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.
  • Kusuri No Aoki Holdings is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Kusuri No Aoki 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.
Kusuri No Aoki Holdings has a total score of 2/6, 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 Kusuri No Aoki 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 Kusuri No Aoki Holdings's growth in the last year to its industry (Consumer Retailing).
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.
  • Insufficient data to establish if Kusuri No Aoki Holdings's year on year earnings growth rate was positive over the past 5 years.
  • Unable to compare Kusuri No Aoki Holdings's 1-year earnings growth to the 5-year average due to insufficient past data.
  • Kusuri No Aoki Holdings's earnings growth has exceeded the JP Consumer Retailing industry average in the past year (4.9% vs 0.2%).
Earnings and Revenue History
Kusuri No Aoki 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 Kusuri No Aoki Holdings Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

TSE:3549 Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2020-02-20 285,169.00 10,785.00 56,150.00
2019-11-20 275,103.00 10,387.00 53,964.00
2019-08-20 261,382.00 10,680.00 51,069.00
2019-05-20 250,885.00 10,648.00 48,815.00
2019-02-20 244,538.00 10,283.00 48,063.00
2018-11-20 236,027.00 9,665.00 46,018.00
2018-08-20 228,588.00 8,978.00 44,473.00
2018-05-20 221,286.00 8,823.00 42,180.00
2018-02-20 211,965.00 8,410.00 41,115.00
2017-05-20 188,744.00 8,181.00 35,535.00

*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.
  • Kusuri No Aoki Holdings has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Kusuri No Aoki Holdings used its assets more efficiently than the JP Consumer Retailing industry average last year based on Return on Assets.
  • Unable to establish if Kusuri No Aoki Holdings improved its use of capital last year versus 3 years ago (Return on Capital Employed) due to insufficient past data.
X
Past performance checks
We assess Kusuri No Aoki 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 Consumer Retailing 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.
Kusuri No Aoki Holdings has a total score of 2/6, 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 Kusuri No Aoki 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 Kusuri No Aoki Holdings's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Kusuri No Aoki Holdings is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Kusuri No Aoki Holdings's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Kusuri No Aoki 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 1.9x 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 Kusuri No Aoki Holdings Company Filings, last reported 1 month ago.

TSE:3549 Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2020-02-20 62,148.00 30,616.00 9,278.00
2019-11-20 59,125.00 27,568.00 9,826.00
2019-08-20 56,711.00 25,942.00 10,206.00
2019-05-20 54,443.00 26,287.00 8,133.00
2019-02-20 51,905.00 24,601.00 9,232.00
2018-11-20 49,237.00 22,878.00 9,406.00
2018-08-20 46,541.00 22,087.00 11,805.00
2018-05-20 44,308.00 23,285.00 13,240.00
2018-02-20 42,123.00 19,183.00 9,213.00
2017-05-20 35,836.00 17,235.00 6,525.00
  • Kusuri No Aoki Holdings's level of debt (49.3%) compared to net worth is high (greater than 40%).
  • Unable to establish if Kusuri No Aoki Holdings's debt level has increased without past 5-year debt data.
  • Debt is well covered by operating cash flow (52.8%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 421.1x coverage).
X
Financial health checks
We assess Kusuri No Aoki 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. Kusuri No Aoki 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 Kusuri No Aoki 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
0.25%
Current annual income from Kusuri No Aoki Holdings dividends. Estimated to be 0.28% next year.
If you bought ¥2,000 of Kusuri No Aoki Holdings shares you are expected to receive ¥5 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?
  • Kusuri No Aoki Holdings's pays a lower dividend yield than the bottom 25% of dividend payers in Japan (1.7%).
  • Kusuri No Aoki Holdings's dividend is below the markets top 25% of dividend payers in Japan (3.92%).
Upcoming dividend payment

Purchase Kusuri No Aoki 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
TSE:3549 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
Japan Consumer Retailing Industry Average Dividend Yield Market Cap Weighted Average of 93 Stocks 1.8%
Japan Market Average Dividend Yield Market Cap Weighted Average of 2987 Stocks 2.8%
Japan Minimum Threshold Dividend Yield 10th Percentile 1%
Japan Bottom 25% Dividend Yield 25th Percentile 1.7%
Japan Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

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

TSE:3549 Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2024-05-31
2023-05-31
2022-05-31 25.75 4.00
2021-05-31 22.75 4.00
2020-05-31 20.00 4.00
2020-04-09
TSE:3549 Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2020-03-17 20.000 0.240
2019-12-12 20.000 0.294
2019-08-19 20.000 0.248
2019-07-04 20.000 0.272
2019-03-29 18.000 0.243
2019-03-20 18.000 0.232
2018-12-28 18.000 0.249
2018-12-13 18.000 0.245
2018-08-17 18.000 0.216
2018-07-05 18.000 0.212
2018-03-30 16.000 0.210
2018-03-14 16.000 0.219
2017-12-28 16.000 0.266
2017-12-14 16.000 0.262
2017-08-17 16.000 0.244
2017-06-29 16.000 0.270

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

  • Kusuri No Aoki Holdings is not paying a notable dividend for Japan, therefore no need to check if the payments are stable.
  • Kusuri No Aoki Holdings is not paying a notable dividend for Japan, therefore no need to check if the payments are increasing.
Current Payout to shareholders
What portion of Kusuri No Aoki Holdings's earnings are paid to the shareholders as a dividend.
  • No need to calculate the sustainability of Kusuri No Aoki Holdings's dividends as it is not paying a notable one for Japan.
Future Payout to shareholders
  • No need to calculate the sustainability of Kusuri No Aoki Holdings's dividends in 3 years as they are not expected to pay a notable one for Japan.
X
Income/ dividend checks
We assess Kusuri No Aoki Holdings's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1%) - 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 Kusuri No Aoki Holdings afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Kusuri No Aoki Holdings has a total score of 0/6, see the detailed checks below.


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

Management

 What is the CEO of Kusuri No Aoki 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.
  • Kusuri No Aoki Holdings has no CEO, or we have no data on them.
Management Team

Yasutoshi Aoki

TITLE
Senior Advisor and Director
AGE
70
TENURE
3.4 yrs
Board of Directors Tenure

Average tenure and age of the Kusuri No Aoki Holdings board of directors in years:

3.4
Average Tenure
64
Average Age
  • The tenure for the Kusuri No Aoki Holdings board of directors is about average.
Board of Directors

Yasutoshi Aoki

TITLE
Senior Advisor and Director
AGE
70
TENURE
3.4 yrs

Ryoichi Yahata

TITLE
Director
AGE
53
TENURE
3.4 yrs

Kunihiko Yoshino

TITLE
Director
AGE
61
TENURE
3.4 yrs

Itsuki Tsuruwa

TITLE
External Director
AGE
77
TENURE
3.4 yrs

Motoya Okada

TITLE
External Director
AGE
68
TENURE
3.4 yrs

Kazuo Hirota

TITLE
AGE
57

Toshiaki Kuwajima

TITLE
External Auditor
AGE
67
TENURE
3.4 yrs

Akiko Nakamura

TITLE
External Auditor
AGE
60
TENURE
3.4 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 Kusuri No Aoki 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. Kusuri No Aoki 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

Kusuri No Aoki Holdings Co., Ltd. engages in retailing and dispensing pharmaceuticals, cosmetics, and daily necessities in Japan. The company was founded in 1999 and is headquartered in Hakusan, Japan.

Details
Name: Kusuri No Aoki Holdings Co., Ltd.
3549
Exchange: TSE
Founded: 1999
¥256,034,724,400
31,531,370
Website: http://www.kusuri-aoki-hd.co.jp
Address: Kusuri No Aoki Holdings Co., Ltd.
1st Yokoe-cho, block 4,
Hakusan,
Ishikawa, 924-8510,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 3549 Common Stock The Tokyo Stock Exchange JP JPY 21. Nov 2016
Number of employees
Current staff
Staff numbers
2,417
Kusuri No Aoki Holdings employees.
Industry
Drug Retail
Consumer Retailing
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/09 19:18
End of day share price update: 2020/04/09 00:00
Last estimates confirmation: 2020/03/27
Last earnings filing: 2020/03/17
Last earnings reported: 2020/02/20
Last annual earnings reported: 2019/05/20


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.