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.

FreakOut Holdings

TSE:6094
Snowflake Description

Reasonable growth potential with mediocre balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
6094
TSE
¥13B
Market Cap
  1. Home
  2. JP
  3. Media
Company description

FreakOut Holdings, inc., through its subsidiaries, provides advertising solutions in Japan and internationally. The last earnings update was 53 days ago. More info.


Add to Portfolio Compare Print
  • FreakOut Holdings has significant price volatility in the past 3 months.
6094 Share Price and Events
7 Day Returns
11.4%
TSE:6094
-6%
JP Media
-4.3%
JP Market
1 Year Returns
-60%
TSE:6094
-35.3%
JP Media
-14.8%
JP Market
6094 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
FreakOut Holdings (6094) 11.4% -31.5% -42.4% -60% -73.9% -42.8%
JP Media -6% -12.8% -30.2% -35.3% -36.2% -36.5%
JP Market -4.3% -7.4% -20.4% -14.8% -8% -11%
1 Year Return vs Industry and Market
  • 6094 underperformed the Media industry which returned -35.3% over the past year.
  • 6094 underperformed the Market in Japan which returned -14.8% over the past year.
Price Volatility
6094
Industry
5yr Volatility vs Market
Related Companies

Value

 Is FreakOut 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 FreakOut 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 FreakOut Holdings.

TSE:6094 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 6.5%
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:6094
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year JP Govt Bond Rate -0.1%
Equity Risk Premium S&P Global 6.3%
Media Unlevered Beta Simply Wall St/ S&P Global 0.67
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.666 (1 + (1- 30.86%) (84%))
1.036
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.04
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.09% + (1.036 * 6.33%)
6.47%

Discounted Cash Flow Calculation for TSE:6094 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for FreakOut 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:6094 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 6.47%)
2020 1,626.06 Est @ 2.29% 1,527.32
2021 1,651.68 Est @ 1.58% 1,457.17
2022 1,669.46 Est @ 1.08% 1,383.41
2023 1,681.58 Est @ 0.73% 1,308.84
2024 1,689.67 Est @ 0.48% 1,235.27
2025 1,694.91 Est @ 0.31% 1,163.86
2026 1,698.13 Est @ 0.19% 1,095.26
2027 1,699.93 Est @ 0.11% 1,029.84
2028 1,700.73 Est @ 0.05% 967.75
2029 1,700.83 Est @ 0.01% 909.04
Present value of next 10 years cash flows ¥12,077.00
TSE:6094 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ¥1,700.83 × (1 + -0.09%) ÷ (6.47% – -0.09%)
¥25,922.84
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥25,922.84 ÷ (1 + 6.47%)10
¥13,854.94
TSE:6094 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥12,077.00 + ¥13,854.94
¥25,931.94
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥25,931.94 / 15.77
¥1644.76
TSE:6094 Discount to Share Price
Calculation Result
Value per share (JPY) From above. ¥1,644.76
Current discount Discount to share price of ¥809.00
= -1 x (¥809.00 - ¥1,644.76) / ¥1,644.76
50.8%

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

Current Discount
Amount off the current price FreakOut Holdings is available for.
Intrinsic value
>50%
Share price is ¥809 vs Future cash flow value of ¥1644.76
Current Discount Checks
For FreakOut Holdings to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • FreakOut Holdings's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • FreakOut 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 FreakOut Holdings's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are FreakOut Holdings's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
TSE:6094 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in JPY ¥-207.52
TSE:6094 Share Price ** TSE (2020-04-07) in JPY ¥809
Japan Media Industry PE Ratio Median Figure of 74 Publicly-Listed Media Companies 12.04x
Japan Market PE Ratio Median Figure of 3,073 Publicly-Listed Companies 11.75x

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

** Primary Listing of FreakOut Holdings.

TSE:6094 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSE:6094 Share Price ÷ EPS (both in JPY)

= 809 ÷ -207.52

-3.9x

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

  • FreakOut Holdings is loss making, we can't compare its value to the JP Media industry average.
  • FreakOut Holdings is loss making, we can't compare the value of its earnings to the Japan market.
Price based on expected Growth
Does FreakOut Holdings's expected growth come at a high price?
Raw Data
TSE:6094 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -3.9x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts
65.5%per year
Japan Media Industry PEG Ratio Median Figure of 28 Publicly-Listed Media Companies 1.44x
Japan Market PEG Ratio Median Figure of 1,282 Publicly-Listed Companies 1.29x

*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 FreakOut Holdings, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on FreakOut Holdings's assets?
Raw Data
TSE:6094 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in JPY ¥303.42
TSE:6094 Share Price * TSE (2020-04-07) in JPY ¥809
Japan Media Industry PB Ratio Median Figure of 92 Publicly-Listed Media Companies 1.06x
Japan Market PB Ratio Median Figure of 3,578 Publicly-Listed Companies 0.82x
TSE:6094 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:6094 Share Price ÷ Book Value per Share (both in JPY)

= 809 ÷ 303.42

2.67x

* Primary Listing of FreakOut Holdings.

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

  • FreakOut Holdings is overvalued based on assets compared to the JP Media industry average.
X
Value checks
We assess FreakOut 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 Media 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 Media industry average (and greater than 0)? (1 check)
  5. FreakOut 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 FreakOut Holdings expected to perform in the next 1 to 3 years based on estimates from 2 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
65.5%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is FreakOut Holdings expected to grow at an attractive rate?
  • FreakOut Holdings's earnings growth is expected to exceed the low risk savings rate of -0.1%.
Growth vs Market Checks
  • FreakOut Holdings's earnings growth is expected to exceed the Japan market average.
  • FreakOut Holdings's revenue growth is expected to exceed the Japan market average.
Annual Growth Rates Comparison
Raw Data
TSE:6094 Future Growth Rates Data Sources
Data Point Source Value (per year)
TSE:6094 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts 65.5%
TSE:6094 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts 9.4%
Japan Media Industry Earnings Growth Rate Market Cap Weighted Average 14.1%
Japan Media Industry Revenue Growth Rate Market Cap Weighted Average 3.3%
Japan Market Earnings Growth Rate Market Cap Weighted Average 9.1%
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:6094 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
TSE:6094 Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2024-09-30 39,000 1,949 1,200 1
2023-09-30 36,000 1,701 950 1
2022-09-30 33,000 1,400 650 1
2021-09-30 31,000 1,150 240 2
2020-09-30 26,850 539 140 2
TSE:6094 Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2019-12-31 24,761 -3,256
2019-09-30 21,709 1,759 -3,512
2019-06-30 19,679 -1,060
2019-03-31 16,913 -998 -634
2018-12-31 15,759 -226
2018-09-30 14,745 -1,921 25
2018-06-30 13,500 165
2018-03-31 12,750 79 458
2017-12-31 12,650 701
2017-09-30 12,019 317 842
2017-06-30 11,073 834
2017-03-31 9,191 35 746

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • FreakOut Holdings's earnings are expected to grow significantly at over 20% yearly.
  • FreakOut Holdings's revenue is expected to grow by 9.4% 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:6094 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 2 Analyst Estimates (S&P Global) See Below

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

TSE:6094 Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2024-09-30 76.10 76.10 76.10 1.00
2023-09-30 60.30 60.30 60.30 1.00
2022-09-30 41.30 41.30 41.30 1.00
2021-09-30 15.24 25.40 5.08 2.00
2020-09-30 8.90 8.90 8.90 1.00
TSE:6094 Past Financials Data
Date (Data in JPY Millions) EPS *
2019-12-31 -207.52
2019-09-30 -233.45
2019-06-30 -73.64
2019-03-31 -46.12
2018-12-31 -17.15
2018-09-30 1.89
2018-06-30 12.51
2018-03-31 34.75
2017-12-31 53.24
2017-09-30 64.11
2017-06-30 63.61
2017-03-31 57.16

*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.
  • FreakOut Holdings is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess FreakOut 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.
FreakOut Holdings has a total score of 4/6, 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 FreakOut 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 FreakOut Holdings's growth in the last year to its industry (Media).
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.
  • FreakOut Holdings does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare FreakOut Holdings's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare FreakOut Holdings's 1-year growth to the JP Media industry average as it is not currently profitable.
Earnings and Revenue History
FreakOut 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 FreakOut Holdings Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

TSE:6094 Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 24,761.00 -3,256.00 6,590.00
2019-09-30 21,709.00 -3,512.00 6,270.00
2019-06-30 19,679.00 -1,060.00 5,360.00
2019-03-31 16,913.00 -634.00 4,712.00
2018-12-31 15,759.00 -226.00 4,379.00
2018-09-30 14,745.00 25.00 4,031.00
2018-06-30 13,500.00 165.00 3,704.00
2018-03-31 12,750.00 458.00 3,309.00
2017-12-31 12,650.00 701.00 2,926.00
2017-09-30 12,019.00 842.00 2,577.00
2017-06-30 11,073.00 834.00 2,264.00
2017-03-31 9,191.00 746.00 1,965.00
2016-12-31 7,265.00 526.00 1,779.00
2016-09-30 5,792.00 394.00 1,645.00
2016-06-30 4,920.00 313.00 1,446.00
2016-03-31 4,779.00 174.00 1,380.00
2015-12-31 4,462.00 126.00 1,325.00
2015-09-30 4,217.00 65.00 1,259.00
2015-06-30 3,963.00 58.00 1,274.00
2015-03-31 3,771.00 94.00 1,249.00
2014-12-31 3,419.50 66.00 1,207.00
2014-09-30 3,224.00 49.00 1,183.00
2013-09-30 2,162.00 86.00 789.00

*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 FreakOut 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 FreakOut Holdings has efficiently used its assets last year compared to the JP Media industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if FreakOut 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 FreakOut 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 Media 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.
FreakOut 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 FreakOut 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 FreakOut Holdings's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • FreakOut Holdings's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • FreakOut Holdings's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of FreakOut 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.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 1.3x 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 FreakOut Holdings Company Filings, last reported 3 months ago.

TSE:6094 Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 6,453.00 10,707.00 4,849.00
2019-09-30 5,886.00 10,158.00 5,690.00
2019-06-30 8,021.00 10,537.00 5,675.00
2019-03-31 8,733.00 11,245.00 5,651.00
2018-12-31 4,896.00 9,427.00 3,349.00
2018-09-30 4,494.00 8,451.00 3,174.00
2018-06-30 4,483.00 6,782.00 3,648.00
2018-03-31 4,640.00 6,815.00 5,025.00
2017-12-31 4,746.00 6,937.00 5,609.00
2017-09-30 4,312.00 3,584.00 3,153.00
2017-06-30 4,169.00 2,678.00 3,349.00
2017-03-31 3,986.00 1,578.00 2,491.00
2016-12-31 3,558.00 1,139.00 2,841.00
2016-09-30 3,197.00 1,203.00 3,140.00
2016-06-30 2,840.00 1,306.00 3,063.00
2016-03-31 2,725.00 50.00 1,845.00
2015-12-31 2,461.00 133.00 1,740.00
2015-09-30 2,330.00 133.00 1,820.00
2015-06-30 2,354.00 108.00 1,606.00
2015-03-31 2,477.00 108.00 1,774.00
2014-12-31 2,433.00 0.00 1,652.00
2014-09-30 2,368.00 0.00 1,823.00
2013-09-30 1,127.00 0.00 817.00
  • FreakOut Holdings's level of debt (165.9%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (0% vs 165.9% today).
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Whilst loss making FreakOut Holdings has sufficient cash runway for more than 3 years if it maintains the current positive free cash flow level.
  • Whilst loss making FreakOut Holdings has sufficient cash runway for more than 3 years, due to free cash flow being positive and growing by 4.5% per year.
X
Financial health checks
We assess FreakOut 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. FreakOut Holdings 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.

Dividends

 What is FreakOut 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%
Current annual income from FreakOut Holdings dividends. Estimated to be 0% next year.
If you bought ¥2,000 of FreakOut Holdings shares you are expected to receive ¥0 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?
  • Unable to evaluate FreakOut Holdings's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate FreakOut Holdings's dividend against the top 25% market benchmark as the company has not reported any payouts.
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:6094 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 2 Analyst Estimates (S&P Global) See Below
Japan Media Industry Average Dividend Yield Market Cap Weighted Average of 67 Stocks 2.8%
Japan Market Average Dividend Yield Market Cap Weighted Average of 2987 Stocks 2.9%
Japan Minimum Threshold Dividend Yield 10th Percentile 1%
Japan Bottom 25% Dividend Yield 25th Percentile 1.8%
Japan Top 25% Dividend Yield 75th Percentile 4.1%

Industry and Market average data is calculated daily.

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

TSE:6094 Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2024-09-30
2023-09-30
2022-09-30
2021-09-30 0.00 1.00
2020-09-30 0.00 1.00

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

  • Unable to perform a dividend volatility check as FreakOut Holdings has not reported any payouts.
  • Unable to verify if FreakOut Holdings's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of FreakOut Holdings's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as FreakOut Holdings has not reported any payouts.
Future Payout to shareholders
  • No need to calculate the sustainability of FreakOut Holdings's dividends in 3 years as they are not expected to pay a notable one for Japan.
X
Income/ dividend checks
We assess FreakOut 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 FreakOut Holdings afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. FreakOut 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 FreakOut 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
Yuzuru Honda
AGE 45
CEO Bio

Mr. Yuzuru Honda founded FreakOut Holdings, inc. (Formerly known as FreakOut, inc) in October 2010 and serves as its Global Chief Executive Officer. Mr. Honda founded Doblea in 2012. Mr. Honda Joined Yahoo Japan Corporation in April 2008 and served as its Manager of Content Match Advertise Development Department - Advertise Division. Mr. Honda has been Representative Director at FreakOut Holdings, inc. since October 2010. Mr. Honda served as a Director at popIn Inc since November 2008 and Established Brainer, Inc., since September 2005.

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

Average tenure and age of the FreakOut Holdings management team in years:

0.3
Average Tenure
35
Average Age
  • The average tenure for the FreakOut Holdings management team is less than 2 years, this suggests a new team.
Management Team

Yuzuru Honda

TITLE
Founder
AGE
45

Shusuke Nagai

TITLE
CFO & Director

Tomohiro Yasukura

TITLE
Global COO & Director
AGE
33

Yusuke Sato

TITLE
Chief Business Development Officer & Director
AGE
35

Keiji Tokiyoshi

TITLE
Executive Officer
TENURE
0.3 yrs

Jiro Nishiguchi

TITLE
Executive Officer
TENURE
0.3 yrs

Makoto Takeuchi

TITLE
Executive Officer
TENURE
0.3 yrs
Board of Directors Tenure

Average tenure and age of the FreakOut Holdings board of directors in years:

0.3
Average Tenure
40
Average Age
  • The average tenure for the FreakOut Holdings board of directors is less than 3 years, this suggests a new board.
Board of Directors

Yuzuru Honda

TITLE
Founder
AGE
45
TENURE
9.5 yrs

Shusuke Nagai

TITLE
CFO & Director

Tomohiro Yasukura

TITLE
Global COO & Director
AGE
33

Yusuke Sato

TITLE
Chief Business Development Officer & Director
AGE
35
TENURE
7.8 yrs

Fumio Yanagisawa

TITLE
External Director
AGE
73

Masato Horiuchi

TITLE
Outside Director
TENURE
0.3 yrs

Eiji Watanabe

TITLE
Director
TENURE
0.3 yrs

Yuji Takada

TITLE
Director
TENURE
0.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (¥) Value (¥)
X
Management checks
We assess FreakOut 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. FreakOut 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

FreakOut Holdings, inc., through its subsidiaries, provides advertising solutions in Japan and internationally. It engages in the development and sale of DSP; data mining, development, and sale of ad applications; and planning and sale of advertising. The company is also involved in IoT-based digital signage business; and developing recruiting process optimization software, as well as provision of guarantee services for FinTech, RetailTech, and service business. In addition, it engages in the development and sale of OEM of DSPs and DMPs; advertising consultation business; and local media buying and influencer marketing. Further, the company offers cross-border marketing services. FreakOut Holdings, inc. was founded in 2010 and is based in Tokyo, Japan.

Details
Name: FreakOut Holdings, inc.
6094
Exchange: TSE
Founded: 2010
¥12,755,009,510
15,766,390
Website: http://www.fout.co.jp
Address: FreakOut Holdings, inc.
Roppongi Hills Cross point,
6-3-1, Roppongi,
Tokyo,
106-0032,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 6094 Common Stock The Tokyo Stock Exchange JP JPY 24. Jun 2014
Number of employees
Current staff
Staff numbers
741
FreakOut Holdings employees.
Industry
Advertising
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/07 16:32
End of day share price update: 2020/04/07 00:00
Last estimates confirmation: 2020/03/26
Last earnings filing: 2020/02/14
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/09/30


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.