Loading...

cocokara fine

DB:4HN
Snowflake Description

Flawless balance sheet and undervalued.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
4HN
DB
¥105B
Market Cap
  1. Home
  2. DE
  3. Consumer Retailing
Company description

cocokara fine Inc., through its subsidiaries, engages in drugstore and pharmacy operations in Japan. The last earnings update was 68 days ago. More info.


Add to Portfolio Compare Print
  • cocokara fine has significant price volatility in the past 3 months.
4HN Share Price and Events
7 Day Returns
0.8%
DB:4HN
0.3%
Europe Consumer Retailing
1.8%
DE Market
1 Year Returns
-41.5%
DB:4HN
1.5%
Europe Consumer Retailing
-6%
DE Market
4HN Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
cocokara fine (4HN) 0.8% -7% -19% -41.5% -16.2% 66.9%
Europe Consumer Retailing 0.3% -0.1% 2.8% 1.5% -4.6% -7.6%
DE Market 1.8% 6% 7.8% -6% 10.1% 15.3%
1 Year Return vs Industry and Market
  • 4HN underperformed the Consumer Retailing industry which returned 1.5% over the past year.
  • 4HN underperformed the Market in Germany which returned -6% over the past year.
Price Volatility
4HN
Industry
5yr Volatility vs Market
Related Companies

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

Value

 Is cocokara fine 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 cocokara fine 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 cocokara fine.

DB:4HN 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 5%
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:4HN
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Consumer Retailing Unlevered Beta Simply Wall St/ S&P Global 0.48
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.483 (1 + (1- 30.86%) (0.29%))
0.654
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)
= 0.23% + (0.8 * 5.96%)
5%

Discounted Cash Flow Calculation for DB:4HN using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for cocokara fine 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:4HN DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 5%)
2019 22,891.02 Est @ 2.72% 21,801.80
2020 23,343.20 Est @ 1.98% 21,174.59
2021 23,681.95 Est @ 1.45% 20,459.70
2022 23,938.72 Est @ 1.08% 19,697.44
2023 24,136.78 Est @ 0.83% 18,915.40
2024 24,293.07 Est @ 0.65% 18,132.01
2025 24,419.81 Est @ 0.52% 17,359.33
2026 24,525.68 Est @ 0.43% 16,605.01
2027 24,616.90 Est @ 0.37% 15,873.71
2028 24,697.82 Est @ 0.33% 15,168.10
Present value of next 10 years cash flows ¥185,187.08
DB:4HN DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ¥24,697.82 × (1 + 0.23%) ÷ (5% – 0.23%)
¥519,172.22
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥519,172.22 ÷ (1 + 5%)10
¥318,848.15
DB:4HN Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥185,187.08 + ¥318,848.15
¥504,035.23
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥504,035.23 / 24.02
¥20983.08
DB:4HN Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:4HN represents 0.00763x of TSE:3098
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.00763x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 20,983.08 x 0.00763
€160.15
Value per share (EUR) From above. €160.15
Current discount Discount to share price of €33.32
= -1 x (€33.32 - €160.15) / €160.15
79.2%

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

Current Discount
Amount off the current price cocokara fine is available for.
Intrinsic value
>50%
Share price is €33.32 vs Future cash flow value of €160.15
Current Discount Checks
For cocokara fine to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • cocokara fine's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • cocokara fine'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 cocokara fine's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are cocokara fine's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:4HN PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in JPY ¥350.43
TSE:3098 Share Price ** TSE (2019-04-18) in JPY ¥4365
Europe Consumer Retailing Industry PE Ratio Median Figure of 32 Publicly-Listed Consumer Retailing Companies 19.38x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 19.59x

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

** Primary Listing of cocokara fine.

DB:4HN PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSE:3098 Share Price ÷ EPS (both in JPY)

= 4365 ÷ 350.43

12.46x

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

  • cocokara fine is good value based on earnings compared to the Europe Consumer Retailing industry average.
  • cocokara fine is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does cocokara fine's expected growth come at a high price?
Raw Data
DB:4HN PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 12.46x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
4.8%per year
Europe Consumer Retailing Industry PEG Ratio Median Figure of 24 Publicly-Listed Consumer Retailing Companies 1.71x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.56x

*Line of best fit is calculated by linear regression .

DB:4HN PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 12.46x ÷ 4.8%

2.6x

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

  • cocokara fine is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on cocokara fine's assets?
Raw Data
DB:4HN PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in JPY ¥3,863.24
TSE:3098 Share Price * TSE (2019-04-18) in JPY ¥4365
Europe Consumer Retailing Industry PB Ratio Median Figure of 41 Publicly-Listed Consumer Retailing Companies 1.58x
Germany Market PB Ratio Median Figure of 574 Publicly-Listed Companies 1.84x
DB:4HN PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:3098 Share Price ÷ Book Value per Share (both in JPY)

= 4365 ÷ 3,863.24

1.13x

* Primary Listing of cocokara fine.

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

  • cocokara fine is good value based on assets compared to the Europe Consumer Retailing industry average.
X
Value checks
We assess cocokara fine'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. cocokara fine has a total score of 5/6, 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 cocokara fine 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
4.8%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is cocokara fine expected to grow at an attractive rate?
  • cocokara fine's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • cocokara fine's earnings growth is positive but not above the Germany market average.
  • cocokara fine's revenue growth is positive but not above the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:4HN Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:4HN Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts 4.8%
DB:4HN Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 3.4%
Europe Consumer Retailing Industry Earnings Growth Rate Market Cap Weighted Average 12%
Europe Consumer Retailing Industry Revenue Growth Rate Market Cap Weighted Average 3.8%
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:4HN 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:4HN Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-03-31 427,700 13,525 9,200 1
2020-03-31 420,200 11,625 8,600 1
2019-03-31 400,000 12,137 8,100 1
DB:4HN Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2018-12-31 398,437 8,418
2018-09-30 396,053 11,639 8,420
2018-06-30 393,669 8,723
2018-03-31 390,963 17,117 9,067
2017-12-31 386,523 8,896
2017-09-30 384,204 36,776 8,730
2017-06-30 381,646 8,143
2017-03-31 377,203 9,381 7,037
2016-12-31 376,346 6,353
2016-09-30 374,962 11,578 6,052
2016-06-30 372,953 6,307
2016-03-31 373,275 17,810 6,927

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • cocokara fine's earnings are expected to grow by 4.8% yearly, however this is not considered high growth (20% yearly).
  • cocokara fine's revenue is expected to grow by 3.4% 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
DB:4HN 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 cocokara fine Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:4HN Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-03-31 383.00 383.00 383.00 1.00
2020-03-31 358.00 358.00 358.00 1.00
2019-03-31 337.20 337.20 337.20 1.00
DB:4HN Past Financials Data
Date (Data in JPY Millions) EPS *
2018-12-31 350.43
2018-09-30 350.51
2018-06-30 363.13
2018-03-31 376.38
2017-12-31 367.32
2017-09-30 358.56
2017-06-30 332.69
2017-03-31 286.79
2016-12-31 258.92
2016-09-30 246.65
2016-06-30 255.87
2016-03-31 279.32

*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.
  • cocokara fine is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess cocokara fine'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 Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe 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.
cocokara fine has a total score of 1/6, 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 cocokara fine 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 cocokara fine'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.
  • cocokara fine has delivered over 20% year on year earnings growth in the past 5 years.
  • cocokara fine's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • cocokara fine's 1-year earnings growth is negative, it can't be compared to the Europe Consumer Retailing industry average.
Earnings and Revenue History
cocokara fine'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 cocokara fine Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:4HN Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 398,437.00 8,418.00 91,373.00
2018-09-30 396,053.00 8,420.00 90,071.00
2018-06-30 393,669.00 8,723.00 88,907.00
2018-03-31 390,963.00 9,067.00 87,540.00
2017-12-31 386,523.00 8,896.00 85,891.00
2017-09-30 384,204.00 8,730.00 84,626.00
2017-06-30 381,646.00 8,143.00 83,803.00
2017-03-31 377,203.00 7,037.00 83,424.00
2016-12-31 376,346.00 6,353.00 83,216.00
2016-09-30 374,962.00 6,052.00 82,851.00
2016-06-30 372,953.00 6,307.00 82,142.00
2016-03-31 373,275.00 6,927.00 81,654.00
2015-12-31 368,678.00 5,449.00 81,292.00
2015-09-30 364,504.00 4,488.00 81,287.00
2015-06-30 360,417.00 3,331.00 81,367.00
2015-03-31 349,164.00 1,658.00 80,955.00
2014-12-31 354,621.00 3,060.00 80,318.00
2014-09-30 348,561.00 3,435.00 79,983.00
2014-06-30 346,073.00 2,643.00 79,901.00
2014-03-31 349,337.00 3,598.00 79,301.00
2013-12-31 339,898.00 4,201.00 78,788.00
2013-09-30 340,714.00 4,858.00 77,627.00
2013-06-30 339,342.00 7,045.00 75,059.00
2013-03-31 335,886.00 7,899.00 72,923.00
2012-12-31 332,911.00 7,921.00 71,870.00
2012-09-30 328,928.00 8,397.00 69,634.00
2012-06-30 325,703.00 8,045.00 68,654.00

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

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • cocokara fine is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • cocokara fine's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of cocokara fine'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 398.3x 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 cocokara fine Company Filings, last reported 3 months ago.

DB:4HN Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 92,799.00 300.00 33,835.00
2018-09-30 90,890.00 300.00 38,981.00
2018-06-30 89,079.00 300.00 38,493.00
2018-03-31 87,811.00 1,074.00 18,009.00
2017-12-31 86,320.00 1,200.00 37,487.00
2017-09-30 84,299.00 2,214.00 39,486.00
2017-06-30 82,189.00 3,000.00 16,413.00
2017-03-31 83,237.00 1,225.00 13,443.00
2016-12-31 81,822.00 300.00 33,935.00
2016-09-30 79,927.00 300.00 11,947.00
2016-06-30 78,385.00 300.00 10,993.00
2016-03-31 77,955.00 1,810.00 12,902.00
2015-12-31 77,352.00 900.00 32,559.00
2015-09-30 75,633.00 3,600.00 10,784.00
2015-06-30 76,500.00 2,700.00 9,748.00
2015-03-31 75,235.00 4,543.00 6,164.00
2014-12-31 76,882.00 3,900.00 27,476.00
2014-09-30 76,186.00 5,400.00 9,616.00
2014-06-30 75,585.00 6,900.00 8,560.00
2014-03-31 75,321.00 8,921.00 8,062.00
2013-12-31 74,872.00 5,672.00 15,517.00
2013-09-30 73,779.00 4,500.00 4,323.00
2013-06-30 73,967.00 4,800.00 23,314.00
2013-03-31 73,573.00 5,964.00 24,217.00
2012-12-31 72,250.00 5,400.00 25,990.00
2012-09-30 70,481.00 2,700.00 28,113.00
2012-06-30 68,475.00 3,300.00 28,751.00
  • cocokara fine's level of debt (0.3%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (7.6% vs 0.3% today).
  • Debt is well covered by operating cash flow (3879.7%, greater than 20% of total debt).
  • cocokara fine earns more interest than it pays, coverage of interest payments is not a concern.
X
Financial health checks
We assess cocokara fine'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. cocokara fine has a total score of 6/6, 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 cocokara fine's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
1.74%
Current annual income from cocokara fine dividends. Estimated to be 1.74% next year.
If you bought €2,000 of cocokara fine shares you are expected to receive €35 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?
  • cocokara fine's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.43%).
  • cocokara fine's dividend is below the markets top 25% of dividend payers in Germany (3.71%).
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:4HN 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
Europe Consumer Retailing Industry Average Dividend Yield Market Cap Weighted Average of 34 Stocks 3.7%
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:4HN Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2021-03-31 76.00 1.00
2020-03-31 76.00 1.00
2019-03-31 76.00 1.00
DB:4HN Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2019-02-13 76.000 1.641
2018-11-13 76.000 1.369
2018-10-31 76.000 1.174
2018-06-26 76.000 1.138
2018-05-10 76.000 0.958
2018-02-13 70.000 0.962
2018-01-31 70.000 1.015
2017-11-13 70.000 1.004
2017-10-31 70.000 1.067
2017-06-27 70.000 1.158
2017-05-11 70.000 1.262
2016-06-28 70.000 1.621
2016-05-10 70.000 1.286
2016-02-12 60.000 1.264
2016-01-29 60.000 1.251
2015-11-13 60.000 1.213
2015-10-30 60.000 1.298
2015-07-31 60.000 1.254
2015-06-25 60.000 1.405
2015-05-08 60.000 1.668
2015-02-13 60.000 1.734
2015-01-30 60.000 1.944
2014-11-13 60.000 2.086
2014-10-31 60.000 2.124
2014-06-26 60.000 2.136
2014-05-08 60.000 2.051
2014-02-13 60.000 2.163
2014-01-31 60.000 2.514
2013-11-13 60.000 2.265
2013-10-31 60.000 2.263
2013-06-26 60.000 1.962
2013-05-07 60.000 1.887
2012-07-25 60.000 2.105
2012-06-27 60.000 2.257
2012-05-07 60.000 2.371
2012-02-14 50.000 2.080
2012-01-31 50.000 2.441
2011-11-14 50.000 2.490
2011-10-31 50.000 2.507
2011-07-29 50.000 2.530
2011-06-29 50.000 2.414
2011-05-09 50.000 2.622
2011-02-14 50.000 2.911
2011-01-31 50.000 2.762
2010-11-12 50.000 2.915
2010-10-29 50.000 2.952
2010-07-30 58.000 3.333
2010-06-25 58.000 3.449
2010-04-30 58.000 3.430
2009-06-26 50.000 2.907
2009-04-30 50.000 4.061
2009-04-23 50.000 5.852

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 cocokara fine's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (4.6x 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 cocokara fine'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 cocokara fine afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. cocokara fine has a total score of 3/6, 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 cocokara fine'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
Atsushi Tsukamoto
AGE 56
TENURE AS CEO 11 years
CEO Bio

Mr. Atsushi Tsukamoto serves as Chief Executive Officer and President at KAGA DEVICES CO., LTD. Mr. Tsukamoto serves as Managing Director at ADM Inc. He has been the President of Cocokara Fine Inc. since April 2008. He has been the President of Win Drug K.K. since May 2006. He served as Deputy General Manager of Overall Sales Division at ADM Inc. since April 2012 and served as its Managing Officer and Managing Executive Officer of West Japan Sales Division since November 2008. He joined Seijo Corporation in April 1985 and served as its General Manager of Branch Stores Division since December 1996; General Manager of Operations Division since July 1999; Managing Director and General Manager of Operations Headquarters since December 2001 and President since December 2002. He has been a Representative Director of Win Drug K.K. since May 2006. He serves as Representative Director at KAGA DEVICES CO., LTD. He has been a Representative Director of Cocokara Fine Inc. since April 2013. He has been a Director at ADM Inc. since November 2008. Mr. Tsukamoto served as a Director of Seijo since December 1996 and Representative Director of Seijo Corporation since December 2002. He previously served as Representative Director at cocokara fine Inc. since April 2008.

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

Atsushi Tsukamoto

TITLE
President & Representative Director
AGE
56
TENURE
11 yrs

Tsuyoshi Yamamoto

TITLE
Head of Planning & Development
AGE
52
TENURE
1.8 yrs

Toru Shibata

TITLE
VP, GM of Corporate Strategy Division & Director
AGE
62
Board of Directors

Atsushi Tsukamoto

TITLE
President & Representative Director
AGE
56
TENURE
6 yrs

Tsuyoshi Yamamoto

TITLE
Head of Planning & Development
AGE
52

Toru Shibata

TITLE
VP, GM of Corporate Strategy Division & Director
AGE
62

Makoto Kitayama

TITLE
Outside Director
AGE
57
TENURE
8.5 yrs

Taizo Furumatsu

TITLE
Director
AGE
68

Akira Torii

TITLE
External Director
AGE
69

Akira Sakamoto

TITLE
External Director
AGE
58
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 cocokara fine'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. cocokara fine 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

cocokara fine Inc., through its subsidiaries, engages in drugstore and pharmacy operations in Japan. It also provides nursing and at-home care services; and operates assisted living homes. In addition, the company is involved in the retailing and wholesaling of health and beauty care products; the promotion of employment of people with disabilities; and sells and leases nursing care equipment and remodel homes. cocokara fine Inc. was founded in 2008 and is headquartered in Yokohama, Japan.

Details
Name: cocokara fine Inc.
4HN
Exchange: DB
Founded: 2008
¥831,995,078
24,021,031
Website: http://corp.cocokarafine.co.jp
Address: cocokara fine Inc.
Innotech Building,
3-17-6 Shin-Yokohama,
Yokohama,
Kanagawa, 222-0033,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 3098 Common Shares The Tokyo Stock Exchange JP JPY 26. Feb 2004
DB 4HN Common Shares Deutsche Boerse AG DE EUR 26. Feb 2004
Number of employees
Current staff
Staff numbers
6,202
cocokara fine employees.
Industry
Drug Retail
Consumer Retailing
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/22 21:24
End of day share price update: 2019/04/18 00:00
Last estimates confirmation: 2019/02/01
Last earnings filing: 2019/02/13
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.