Loading...

Takeei

DB:TC6
Snowflake Description

Reasonable growth potential and slightly overvalued.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
TC6
DB
¥18B
Market Cap
  1. Home
  2. DE
  3. Commercial Services
Company description

Takeei Corporation engages in the environment management activities in Japan. The last earnings update was 69 days ago. More info.


Add to Portfolio Compare Print
TC6 Share Price and Events
7 Day Returns
-3.8%
DB:TC6
1.8%
DE Commercial Services
1%
DE Market
1 Year Returns
-39.5%
DB:TC6
-6.6%
DE Commercial Services
-5.6%
DE Market
TC6 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Takeei (TC6) -3.8% 5.7% 15.3% -39.5% -22.2% -12.2%
DE Commercial Services 1.8% 3.4% 11.6% -6.6% 4.2% -41.3%
DE Market 1% 6.1% 8.4% -5.6% 10.9% 13.8%
1 Year Return vs Industry and Market
  • TC6 underperformed the Commercial Services industry which returned -6.6% over the past year.
  • TC6 underperformed the Market in Germany which returned -5.6% over the past year.
Price Volatility
TC6
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Takeei's competitors could be found in our database.

Value

 Is Takeei 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 Takeei 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 Takeei.

DB:TC6 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8.9%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:TC6
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Commercial Services Unlevered Beta Simply Wall St/ S&P Global 0.74
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.735 (1 + (1- 30.86%) (185.82%))
1.455
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.46
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.455 * 5.96%)
8.9%

Discounted Cash Flow Calculation for DB:TC6 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Takeei 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.

DB:TC6 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 8.9%)
2019 -2,158.00 Analyst x1 -1,981.62
2020 -1,200.00 Analyst x1 -1,011.86
2021 -1,325.00 Analyst x1 -1,025.95
2022 850.00 Analyst x1 604.36
2023 1,515.00 Analyst x1 989.14
2024 1,725.00 Analyst x1 1,034.20
2025 1,882.38 Est @ 9.12% 1,036.32
2026 2,003.89 Est @ 6.45% 1,013.05
2027 2,095.81 Est @ 4.59% 972.92
2028 2,164.53 Est @ 3.28% 922.70
Present value of next 10 years cash flows ¥2,553.27
DB:TC6 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ¥2,164.53 × (1 + 0.23%) ÷ (8.9% – 0.23%)
¥25,015.00
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥25,015.00 ÷ (1 + 8.9%)10
¥10,663.38
DB:TC6 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥2,553.27 + ¥10,663.38
¥13,216.65
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥13,216.65 / 23.03
¥573.96
DB:TC6 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:TC6 represents 0.00774x of TSE:2151
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.00774x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 573.96 x 0.00774
€4.44
Value per share (EUR) From above. €4.44
Current discount Discount to share price of €6.02
= -1 x (€6.02 - €4.44) / €4.44
-35.4%

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

  • The current share price of Takeei is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
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 Takeei's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Takeei's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:TC6 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in JPY ¥10.63
TSE:2151 Share Price ** TSE (2019-04-24) in JPY ¥777
Europe Commercial Services Industry PE Ratio Median Figure of 105 Publicly-Listed Commercial Services Companies 16.84x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 19.72x

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

** Primary Listing of Takeei.

DB:TC6 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSE:2151 Share Price ÷ EPS (both in JPY)

= 777 ÷ 10.63

73.07x

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

  • Takeei is overvalued based on earnings compared to the Europe Commercial Services industry average.
  • Takeei is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does Takeei's expected growth come at a high price?
Raw Data
DB:TC6 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 73.07x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
74.7%per year
Europe Commercial Services Industry PEG Ratio Median Figure of 53 Publicly-Listed Commercial Services Companies 1.39x
Germany Market PEG Ratio Median Figure of 269 Publicly-Listed Companies 1.58x

*Line of best fit is calculated by linear regression .

DB:TC6 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 73.07x ÷ 74.7%

0.98x

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

  • Takeei is good value based on expected growth next year.
Price based on value of assets
What value do investors place on Takeei's assets?
Raw Data
DB:TC6 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in JPY ¥1,114.88
TSE:2151 Share Price * TSE (2019-04-24) in JPY ¥777
Germany Commercial Services Industry PB Ratio Median Figure of 8 Publicly-Listed Commercial Services Companies 2.04x
Germany Market PB Ratio Median Figure of 574 Publicly-Listed Companies 1.87x
DB:TC6 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:2151 Share Price ÷ Book Value per Share (both in JPY)

= 777 ÷ 1,114.88

0.7x

* Primary Listing of Takeei.

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

  • Takeei is good value based on assets compared to the DE Commercial Services industry average.
X
Value checks
We assess Takeei'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. Takeei 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 Takeei expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
74.7%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Takeei expected to grow at an attractive rate?
  • Takeei's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Takeei's earnings growth is expected to exceed the Germany market average.
  • Takeei's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:TC6 Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:TC6 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts 74.7%
DB:TC6 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 8%
Germany Commercial Services Industry Earnings Growth Rate Market Cap Weighted Average 31.3%
Germany Commercial Services Industry Revenue Growth Rate Market Cap Weighted Average 3.5%
Germany Market Earnings Growth Rate Market Cap Weighted Average 11.6%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

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

Analysts growth expectations
Raw Data
DB:TC6 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:TC6 Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2024-03-31
2023-03-31
2022-03-31
2021-03-31 38,000 4,470 1,550 1
2020-03-31 36,500 4,610 1,500 1
2019-03-31 33,000 2,857 250 1
DB:TC6 Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2018-12-31 31,736 247
2018-09-30 31,627 3,475 308
2018-06-30 31,365 798
2018-03-31 31,084 4,439 1,356
2017-12-31 30,970 1,631
2017-09-30 30,009 3,622 1,518
2017-06-30 28,937 1,455
2017-03-31 27,973 3,710 1,245
2016-12-31 27,357 974
2016-09-30 27,633 3,358 944
2016-06-30 27,828 1,145
2016-03-31 28,560 3,153 1,290

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Takeei's earnings are expected to grow significantly at over 20% yearly.
  • Takeei's revenue is expected to grow by 8% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:TC6 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

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

DB:TC6 Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2024-03-31
2023-03-31
2022-03-31
2021-03-31 67.30 67.30 67.30 1.00
2020-03-31 65.10 65.10 65.10 1.00
2019-03-31 10.90 10.90 10.90 1.00
DB:TC6 Past Financials Data
Date (Data in JPY Millions) EPS *
2018-12-31 10.63
2018-09-30 13.19
2018-06-30 34.02
2018-03-31 57.68
2017-12-31 69.22
2017-09-30 64.33
2017-06-30 61.45
2017-03-31 52.35
2016-12-31 40.77
2016-09-30 39.47
2016-06-30 47.96
2016-03-31 54.21

*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 Takeei will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Takeei's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Takeei 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 Takeei 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 Takeei'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.
  • Takeei's year on year earnings growth rate was negative over the past 5 years and the most recent earnings are below average.
  • Takeei's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Takeei's 1-year earnings growth is negative, it can't be compared to the Europe Commercial Services industry average.
Earnings and Revenue History
Takeei'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 Takeei Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:TC6 Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 31,736.00 247.00 4,982.00
2018-09-30 31,627.00 308.00 5,058.00
2018-06-30 31,365.00 798.00 5,135.00
2018-03-31 31,084.00 1,356.00 4,910.00
2017-12-31 30,970.00 1,631.00 4,834.00
2017-09-30 30,009.00 1,518.00 4,734.00
2017-06-30 28,937.00 1,455.00 4,601.00
2017-03-31 27,973.00 1,245.00 4,576.00
2016-12-31 27,357.00 974.00 4,587.00
2016-09-30 27,633.00 944.00 4,539.00
2016-06-30 27,828.00 1,145.00 4,492.00
2016-03-31 28,560.00 1,290.00 4,383.00
2015-12-31 28,188.00 1,237.00 4,402.00
2015-09-30 28,065.00 1,256.00 4,301.00
2015-06-30 27,955.00 1,103.00 4,167.00
2015-03-31 26,360.00 3,385.00 3,901.00
2014-12-31 24,862.00 3,382.00 3,576.00
2014-09-30 24,106.00 3,534.00 3,348.00
2014-06-30 23,614.00 3,662.00 3,126.00
2014-03-31 24,890.00 1,601.00 3,074.00
2013-12-31 25,843.00 2,011.00 2,945.00
2013-09-30 26,305.00 2,167.00 2,847.00
2013-06-30 25,832.00 2,170.00 2,797.00
2013-03-31 24,231.00 2,072.00 2,742.00
2012-12-31 22,206.00 1,682.00 2,689.00
2012-09-30 20,140.00 1,383.00 2,609.00
2012-06-30 18,797.00 1,210.00 2,562.00

*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.
  • Takeei has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Takeei used its assets less efficiently than the Europe Commercial Services industry average last year based on Return on Assets.
  • Takeei's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Takeei'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.
Takeei 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 Takeei'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 Takeei's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Takeei is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Takeei's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Takeei'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 not covered by short term assets, assets are 0.5x 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 Takeei Company Filings, last reported 3 months ago.

DB:TC6 Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 26,543.00 33,247.00 9,242.00
2018-09-30 26,407.00 34,690.00 12,355.00
2018-06-30 26,852.00 31,646.00 9,996.00
2018-03-31 27,791.00 33,439.00 13,155.00
2017-12-31 27,590.00 29,770.00 10,875.00
2017-09-30 27,377.00 31,237.00 13,110.00
2017-06-30 27,077.00 30,106.00 11,854.00
2017-03-31 26,916.00 28,600.00 11,634.00
2016-12-31 26,238.00 24,500.00 10,591.00
2016-09-30 26,207.00 21,922.00 9,143.00
2016-06-30 26,127.00 19,366.00 10,420.00
2016-03-31 26,275.00 19,309.00 10,240.00
2015-12-31 26,129.00 18,606.00 10,509.00
2015-09-30 25,892.00 17,335.00 10,807.00
2015-06-30 25,411.00 16,825.00 10,451.00
2015-03-31 25,297.00 15,715.00 10,583.00
2014-12-31 24,444.00 15,376.00 10,748.00
2014-09-30 24,178.00 14,787.00 11,068.00
2014-06-30 23,870.00 12,307.00 8,119.00
2014-03-31 21,458.00 11,576.00 7,968.00
2013-12-31 21,139.00 11,125.00 7,946.00
2013-09-30 20,661.00 12,980.00 9,990.00
2013-06-30 15,610.00 13,062.00 5,648.00
2013-03-31 15,280.00 14,455.00 5,614.00
2012-12-31 14,499.00 14,423.00 5,713.00
2012-09-30 13,848.00 13,379.00 4,630.00
2012-06-30 13,285.00 13,008.00 5,342.00
  • Takeei's level of debt (125.3%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (52.6% vs 125.3% today).
  • Debt is not well covered by operating cash flow (10.5%, less than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 12.1x coverage).
X
Financial health checks
We assess Takeei'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. Takeei has a total score of 2/6, 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 Takeei'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
2.57%
Current annual income from Takeei dividends. Estimated to be 2.57% next year.
If you bought €2,000 of Takeei shares you are expected to receive €51 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?
  • Takeei's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.44%).
  • Takeei's dividend is below the markets top 25% of dividend payers in Germany (3.7%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:TC6 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Germany Commercial Services Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 3.3%
Germany Market Average Dividend Yield Market Cap Weighted Average of 327 Stocks 3%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

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

DB:TC6 Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2024-03-31
2023-03-31
2022-03-31
2021-03-31 20.00 1.00
2020-03-31 20.00 1.00
2019-03-31 20.00 1.00
DB:TC6 Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2018-11-14 20.000 2.658
2018-10-30 20.000 2.488
2018-06-22 20.000 2.135
2018-05-14 20.000 1.627
2018-02-14 20.000 1.574
2017-11-14 20.000 1.544
2017-10-30 20.000 1.745
2017-06-23 20.000 1.742
2017-05-15 20.000 1.815
2017-02-14 20.000 1.945
2017-01-30 20.000 1.934
2016-11-14 20.000 2.151
2016-10-28 20.000 2.380
2016-06-24 20.000 2.391
2016-05-13 20.000 1.931
2016-02-12 16.000 1.828
2016-01-29 16.000 2.008
2015-11-13 16.000 1.618
2015-10-30 16.000 1.562
2015-06-24 16.000 1.216
2015-05-15 16.000 1.359
2015-02-13 10.000 0.960
2015-01-30 10.000 1.038
2014-11-14 10.000 1.052
2014-10-30 10.000 0.974
2014-06-20 10.000 0.906
2014-05-15 10.000 0.999
2014-02-14 10.000 1.039
2014-01-30 10.000 0.917
2013-11-14 10.000 0.757
2013-10-30 10.000 0.662
2013-06-21 10.000 0.673
2013-05-15 10.000 0.795
2013-01-30 13.333 1.290
2012-10-30 7.000 1.047
2012-08-01 6.000 1.101
2012-06-22 6.000 1.039
2012-05-15 6.000 1.017
2012-01-30 4.333 0.693
2011-10-31 4.333 0.907
2011-07-29 4.333 0.841
2011-06-27 4.333 0.773
2011-05-13 4.333 0.834
2011-01-31 4.333 1.035
2010-11-10 4.333 1.498
2010-06-25 4.333 1.301
2010-05-12 4.333 1.055
2010-01-29 4.333 1.003
2009-10-30 4.333 1.054
2009-07-30 4.333 0.931
2009-06-26 4.333 0.917
2009-05-13 4.333 1.049

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

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Takeei's earnings are paid to the shareholders as a dividend.
  • Dividends paid are not well covered by earnings (0.5x coverage).
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 Takeei's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - 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 Takeei afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Takeei has a total score of 2/6, 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 Takeei'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
Hitoshi Yamaguchi
AGE 70
TENURE AS CEO 6.8 years
CEO Bio

Mr. Hitoshi Yamaguchi serves as Executive Operating Officer and Director at Tachibana Eletech Co. Ltd. and served as its Managing Operating Officer also its Head of the Robot Systems Strategy Office. Mr. Yamaguchi has been the President at Recycle Peer Co., Ltd. since April 2011. He has been the President at Takeei Corporation since June 2012 and Representative Executive Officer since April 2010. He served as the Chief Executive Officer and Chief Operating Officer at Takeei Corporation and served as its General Manager of Sales Division since April 2011. Mr. Yamaguchi served as an Operating Officer at Tachibana Eletech Co. Ltd. Mr. Yamaguchi served as an Executive Director of Management at Leopalace21 Corporation and also served as its Managing Director until June 2007. Mr. Yamaguchi served as Executive Officer at The Asahi Bank, Ltd. (now Resona Bank, Ltd.) until June 2001 and President at Asahigin Finance Service K.K. (now Resona Kessai Service Co., Ltd.) until June 2002. In May 2009, he joined Takeei Co., Ltd. as Chief, President's Office and served as its Senior Managing Director since June 2009 and Representative Executive Officer since April 2010. He served as the President at Kyodo Teito Shoken K.K. until August 2003, K.K. Leopalace Finance (now Plaza Guarantee Co., Ltd.) until April 2009 and Dia Kensetsu Co., Ltd. until June 2006. He has been a Representative Director at Takeei Co., Ltd. since June 2010 and Recycle Peer Co., Ltd. since April 2011. He served as a Director of Fujifilm RI Pharma Co. Ltd. and Leopalace21 Corporation. He served as a Representative Director at Resona Kessai Service Co., Ltd. until June 2002, Plaza Guarantee Co., Ltd. until April 2009, Dia Kensetsu Co., Ltd. until June 2006 and Kyodo Teito until August 2003.

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

Average tenure and age of the Takeei management team in years:

6.8
Average Tenure
61
Average Age
  • The average tenure for the Takeei management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

Hitoshi Yamaguchi

TITLE
President
AGE
70
TENURE
6.8 yrs

Hideo Yoshitomi

TITLE
Managing Exec. Officer
AGE
62
TENURE
6.8 yrs

Yoji Koike

TITLE
Senior Managing Exec. Officer
AGE
60
TENURE
5.3 yrs

Hiroshi Koshiishi

TITLE
Senior Managing Executive Officer
AGE
55
TENURE
2.8 yrs

Moritaka Tomiyama

TITLE
General Manager Logistics Headquarters
AGE
61
TENURE
11.8 yrs

Shigeo Tokuyama

TITLE
Managing Executive Officer
AGE
58
TENURE
7.3 yrs

Shigeru Yanagisawa

TITLE
Managing Executive Officer
AGE
65
TENURE
2.8 yrs
Board of Directors Tenure

Average tenure and age of the Takeei board of directors in years:

7.8
Average Tenure
66
Average Age
  • The tenure for the Takeei board of directors is about average.
Board of Directors

Mamoru Mitsumoto

TITLE
Chairman
AGE
71
TENURE
8.8 yrs

Hitoshi Yamaguchi

TITLE
President
AGE
70
TENURE
6.8 yrs

Hideo Yoshitomi

TITLE
Managing Exec. Officer
AGE
62
TENURE
4.8 yrs

Yoji Koike

TITLE
Senior Managing Exec. Officer
AGE
60
TENURE
5.8 yrs

Hiroshi Koshiishi

TITLE
Senior Managing Executive Officer
AGE
55
TENURE
10 yrs

Shigeo Tokuyama

TITLE
Managing Executive Officer
AGE
58
TENURE
9 yrs

Shigeru Yanagisawa

TITLE
Managing Executive Officer
AGE
65

Naoto Yokoi

TITLE
External Director
AGE
67
TENURE
4.8 yrs

Akihiko Umeda

TITLE
External Director
AGE
71

Kiyoshi Asakawa

TITLE
External Auditor
AGE
73
TENURE
12.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Takeei'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. Takeei 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

Takeei Corporation engages in the environment management activities in Japan. The company provides environmental consulting services; issues measurement certificates; and analyzes water and drinking water, atmosphere, and asbestos, as well as measures noise and vibration, working environment, and inspect radioactive substances. It is also involved in the collection and transportation of waste; intermediary processing and recycling; and final disposal and reuse of landfill site. In addition, the company offers environmental engineering services; and engages in generating and selling biomass power. Takeei Corporation was founded in 1977 and is headquartered in Tokyo, Japan.

Details
Name: Takeei Corporation
TC6
Exchange: DB
Founded: 1977
¥142,993,768
23,027,317
Website: http://www.takeei.co.jp
Address: Takeei Corporation
Shiba Park Building,
A-10th Floor,
Tokyo,
105-0011,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 2151 Common Stock The Tokyo Stock Exchange JP JPY 30. May 2007
DB TC6 Common Stock Deutsche Boerse AG DE EUR 30. May 2007
Number of employees
Current staff
Staff numbers
1,288
Takeei employees.
Industry
Environmental and Facilities Services
Commercial Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/24 21:25
End of day share price update: 2019/04/24 00:00
Last estimates confirmation: 2019/02/08
Last earnings filing: 2019/02/14
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.