Loading...

FamilyMart UNY Holdings

DB:FYM
Snowflake Description

Adequate balance sheet with moderate growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
FYM
DB
¥1,456B
Market Cap
  1. Home
  2. DE
  3. Consumer Retailing
Company description

FamilyMart UNY Holdings Co., Ltd., together with its subsidiaries, operates as a convenience store franchise operator. The last earnings update was 11 days ago. More info.


Add to Portfolio Compare Print
FYM Share Price and Events
7 Day Returns
2.9%
DB:FYM
0.3%
Europe Consumer Retailing
1.8%
DE Market
1 Year Returns
23.5%
DB:FYM
1.5%
Europe Consumer Retailing
-6%
DE Market
FYM Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
FamilyMart UNY Holdings (FYM) 2.9% -2.4% -8.1% 23.5% 100.5% 212.2%
Europe Consumer Retailing 0.3% -0.6% 2.2% 1.5% -4.6% -7.6%
DE Market 1.8% 4.6% 7.4% -6% 10.1% 15.3%
1 Year Return vs Industry and Market
  • FYM outperformed the Consumer Retailing industry which returned 1.5% over the past year.
  • FYM outperformed the Market in Germany which returned -6% over the past year.
Price Volatility
FYM
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for FamilyMart UNY Holdings's competitors could be found in our database.

FYM Value

 Is FamilyMart UNY 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 FamilyMart UNY 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 FamilyMart UNY Holdings.

DB:FYM Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 9 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:FYM
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 0.47
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.465 (1 + (1- 30.86%) (22.12%))
0.689
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:FYM using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for FamilyMart UNY 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.

DB:FYM DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 5%)
2019 81,610.00 Analyst x1 77,726.77
2020 44,813.00 Analyst x3 40,649.81
2021 72,000.00 Analyst x2 62,203.42
2022 64,722.10 Est @ -10.11% 53,255.15
2023 60,186.81 Est @ -7.01% 47,166.92
2024 57,275.74 Est @ -4.84% 42,749.81
2025 55,375.72 Est @ -3.32% 39,364.99
2026 54,127.71 Est @ -2.25% 36,646.93
2027 53,310.81 Est @ -1.51% 34,376.41
2028 52,784.08 Est @ -0.99% 32,417.19
Present value of next 10 years cash flows ¥466,557.39
DB:FYM DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ¥52,784.08 × (1 + 0.23%) ÷ (5% – 0.23%)
¥1,109,572.67
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥1,109,572.67 ÷ (1 + 5%)10
¥681,440.92
DB:FYM Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥466,557.39 + ¥681,440.92
¥1,147,998.31
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥1,147,998.31 / 506.11
¥2268.26
DB:FYM Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:FYM represents 0.008x of TSE:8028
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.008x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 2,268.26 x 0.008
€18.14
Value per share (EUR) From above. €18.14
Current discount Discount to share price of €23.01
= -1 x (€23.01 - €18.14) / €18.14
-26.8%

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

  • The current share price of FamilyMart UNY Holdings 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 FamilyMart UNY Holdings's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are FamilyMart UNY Holdings's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:FYM PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-02-28) in JPY ¥25.39
TSE:8028 Share Price ** TSE (2019-04-18) in JPY ¥2876
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 FamilyMart UNY Holdings.

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

= TSE:8028 Share Price ÷ EPS (both in JPY)

= 2876 ÷ 25.39

113.25x

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

  • FamilyMart UNY Holdings is overvalued based on earnings compared to the Europe Consumer Retailing industry average.
  • FamilyMart UNY Holdings is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does FamilyMart UNY Holdings's expected growth come at a high price?
Raw Data
DB:FYM PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 113.25x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 9 Analysts
42.9%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:FYM PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 113.25x ÷ 42.9%

2.64x

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

  • FamilyMart UNY Holdings is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on FamilyMart UNY Holdings's assets?
Raw Data
DB:FYM PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-02-28) in JPY ¥1,123.78
TSE:8028 Share Price * TSE (2019-04-18) in JPY ¥2876
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:FYM PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:8028 Share Price ÷ Book Value per Share (both in JPY)

= 2876 ÷ 1,123.78

2.56x

* Primary Listing of FamilyMart UNY Holdings.

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

  • FamilyMart UNY Holdings is overvalued based on assets compared to the Europe Consumer Retailing industry average.
X
Value checks
We assess FamilyMart UNY Holdings's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Consumer Retailing industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Consumer Retailing industry average (and greater than 0)? (1 check)
  5. FamilyMart UNY Holdings has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

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

FYM Future Performance

 How is FamilyMart UNY Holdings expected to perform in the next 1 to 3 years based on estimates from 9 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
42.9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is FamilyMart UNY Holdings expected to grow at an attractive rate?
  • FamilyMart UNY Holdings's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • FamilyMart UNY Holdings's earnings growth is expected to exceed the Germany market average.
  • FamilyMart UNY Holdings's revenues are expected to decrease over the next 1-3 years, this is below the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:FYM Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:FYM Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 9 Analysts 42.9%
DB:FYM Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 9 Analysts -2.1%
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:FYM Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 9 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:FYM Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-02-28 551,700 54,500 1
2021-02-28 581,139 125,886 51,741 9
2020-02-29 540,816 160,696 50,276 5
DB:FYM Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2019-02-28 617,174 159,742 12,853
2018-11-30 795,341 117,223 22,679
2018-08-31 962,861 99,966 27,802
2018-05-31 1,281,572 149,284 38,888
2018-02-28 1,275,300 152,729 33,656
2017-11-30 1,252,343 50,531
2017-08-31 1,265,958 141,920 30,075
2017-05-31 1,051,817 23,519
2017-02-28 843,815 83,351 18,350
2016-11-30 649,337 19,706
2016-08-31 429,572 73,767 18,628
2016-05-31 430,781 20,973

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • FamilyMart UNY Holdings's earnings are expected to grow significantly at over 20% yearly.
  • FamilyMart UNY Holdings's revenue is expected to decrease over the next 1-3 years, this is not considered high growth.
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:FYM Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 9 Analyst Estimates (S&P Global) See Below

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

DB:FYM Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-02-28 107.68 107.68 107.68 1.00
2021-02-28 100.03 115.21 76.82 10.00
2020-02-29 99.33 102.74 97.80 7.00
DB:FYM Past Financials Data
Date (Data in JPY Millions) EPS *
2019-02-28 25.39
2018-11-30 44.80
2018-08-31 54.92
2018-05-31 76.80
2018-02-28 66.45
2017-11-30 99.24
2017-08-31 59.43
2017-05-31 49.58
2017-02-28 41.46
2016-11-30 48.27
2016-08-31 49.06
2016-05-31 55.24

*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.
  • FamilyMart UNY Holdings is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess FamilyMart UNY 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 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.
FamilyMart UNY Holdings has a total score of 3/6, 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.

FYM Past Performance

  How has FamilyMart UNY 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 FamilyMart UNY Holdings's growth in the last year to its industry (Consumer Retailing).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • FamilyMart UNY Holdings's year on year earnings growth rate has been positive over the past 5 years, however the most recent earnings are below average.
  • FamilyMart UNY Holdings's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • FamilyMart UNY Holdings's 1-year earnings growth is negative, it can't be compared to the Europe Consumer Retailing industry average.
Earnings and Revenue History
FamilyMart UNY 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 FamilyMart UNY Holdings Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:FYM Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-02-28 617,174.00 12,853.00 423,857.00
2018-11-30 795,341.00 22,679.00 415,151.00
2018-08-31 962,861.00 27,802.00 467,429.00
2018-05-31 1,281,572.00 38,888.00 568,826.00
2018-02-28 1,275,300.00 33,656.00 571,978.00
2017-11-30 1,252,343.00 50,531.00 597,008.00
2017-08-31 1,265,958.00 30,075.00 595,222.00
2017-05-31 1,051,817.00 23,519.00 510,683.00
2017-02-28 843,815.00 18,350.00 426,595.00
2016-11-30 649,337.00 19,706.00 340,991.00
2016-08-31 429,572.00 18,628.00 261,436.00
2016-05-31 430,781.00 20,973.00 257,846.00
2016-02-29 427,676.00 21,067.00 253,603.00
2015-11-30 416,943.00 19,590.00 249,683.00
2015-08-31 399,691.00 18,305.00 240,967.00
2015-05-31 384,965.00 15,054.00 236,438.00
2015-02-28 374,430.00 25,672.00 232,201.00
2014-11-30 363,517.00 26,489.00 234,242.00
2014-08-31 354,851.00 28,994.00 227,715.00
2014-05-31 351,939.00 31,093.00 220,887.00
2014-02-28 345,603.00 22,611.00 213,841.00
2013-11-30 337,214.00 22,926.00 211,156.00
2013-08-31 337,128.00 26,372.00 207,279.00
2013-05-31 334,538.00 25,710.00 202,674.00
2013-02-28 334,087.00 25,020.00 198,163.00
2012-11-30 336,673.00 23,681.00 200,040.00
2012-08-31 333,695.00 21,642.00 197,459.00
2012-05-31 332,320.00 22,651.00 194,863.00

*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.
  • FamilyMart UNY Holdings has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • FamilyMart UNY Holdings used its assets less efficiently than the Europe Consumer Retailing industry average last year based on Return on Assets.
  • FamilyMart UNY Holdings's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess FamilyMart UNY Holdings's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Consumer Retailing industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
FamilyMart UNY Holdings has a total score of 1/6, 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.

FYM Health

 How is FamilyMart UNY 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 FamilyMart UNY Holdings's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • FamilyMart UNY Holdings is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • FamilyMart UNY Holdings's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of FamilyMart UNY 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 1.9x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from FamilyMart UNY Holdings Company Filings, last reported 1 month ago.

DB:FYM Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-02-28 589,737.00 321,976.00 353,498.00
2018-11-30 627,823.00 393,653.00 208,025.00
2018-08-31 607,670.00 476,607.00 250,849.00
2018-05-31 592,332.00 481,243.00 313,684.00
2018-02-28 589,378.00 502,149.00 253,174.00
2017-11-30 604,365.00 506,560.00 251,324.00
2017-08-31 562,915.00 486,175.00 238,589.00
2017-05-31 536,844.00 487,192.00 254,544.00
2017-02-28 530,378.00 497,881.00 188,289.00
2016-11-30 527,426.00 407,571.00 157,720.00
2016-08-31 285,077.00 92,774.00 147,545.00
2016-05-31 284,873.00 91,548.00 161,917.00
2016-02-29 295,229.00 108,587.00 133,910.00
2015-11-30 295,613.00 72,861.00 117,601.00
2015-08-31 297,465.00 73,853.00 159,269.00
2015-05-31 286,185.00 73,664.00 227,139.00
2015-02-28 284,828.00 88,728.00 114,406.00
2014-11-30 280,511.00 66,974.00 191,086.00
2014-08-31 279,255.00 59,678.00 227,243.00
2014-05-31 273,301.00 54,408.00 197,434.00
2014-02-28 265,456.00 62,275.00 116,010.00
2013-11-30 262,717.00 46,217.00 148,669.00
2013-08-31 259,888.00 42,544.00 200,759.00
2013-05-31 250,615.00 39,191.00 135,779.00
2013-02-28 248,154.00 42,967.00 139,307.00
2012-11-30 241,260.00 32,755.00 126,858.00
2012-08-31 235,257.00 31,344.00 139,920.00
2012-05-31 228,733.00 29,784.00 168,002.00
  • FamilyMart UNY Holdings's level of debt (54.6%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (23.4% vs 54.6% today).
  • Debt is well covered by operating cash flow (49.6%, greater than 20% of total debt).
  • FamilyMart UNY Holdings earns more interest than it pays, coverage of interest payments is not a concern.
X
Financial health checks
We assess FamilyMart UNY 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. FamilyMart UNY Holdings has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


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

FYM Dividends

 What is FamilyMart UNY Holdings's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
1.39%
Current annual income from FamilyMart UNY Holdings dividends. Estimated to be 1.4% next year.
If you bought €2,000 of FamilyMart UNY Holdings shares you are expected to receive €28 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?
  • FamilyMart UNY Holdings's pays a lower dividend yield than the bottom 25% of dividend payers in Germany (1.43%).
  • FamilyMart UNY Holdings'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:FYM 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 9 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:FYM Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2022-02-28 45.00 1.00
2021-02-28 42.59 11.00
2020-02-29 37.77 11.00
DB:FYM Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2019-04-10 40.000 1.397
2019-01-15 31.750 1.034
2019-01-10 31.750 0.987
2018-10-11 31.750 0.868
2018-05-25 31.750 1.151
2018-04-11 31.750 1.207
2018-01-11 28.000 1.403
2017-10-13 28.000 1.580
2017-10-11 28.000 1.783
2017-05-29 28.000 1.830
2017-04-11 28.000 1.749
2017-01-13 28.000 1.605
2017-01-10 28.000 1.485
2016-10-13 28.000 1.592
2016-10-11 28.000 1.728
2016-05-26 28.000 1.715
2016-04-07 28.000 1.897
2016-01-13 27.500 1.953
2016-01-07 27.500 1.984
2015-10-13 27.500 2.047
2015-10-07 27.500 2.064
2015-07-02 27.500 1.942
2015-05-27 27.500 2.007
2015-04-08 27.500 2.082
2014-10-08 26.500 2.237
2014-07-03 26.500 2.382
2014-05-29 26.000 2.392
2014-04-08 26.000 2.462
2013-05-23 25.500 2.324
2013-04-09 25.500 2.314
2013-01-11 23.000 2.344
2013-01-08 27.000 2.964
2012-10-12 27.000 2.953
2012-10-11 27.000 2.905
2012-07-06 23.000 2.460
2012-05-24 21.000 2.395
2012-01-13 20.000 2.427
2012-01-06 20.000 2.559
2011-10-14 20.000 2.615
2011-10-06 20.000 2.610
2011-07-07 18.000 2.473
2011-04-07 18.000 2.474
2011-01-14 18.000 2.351
2011-01-07 18.000 2.349
2010-10-15 18.000 2.482
2010-10-07 18.000 2.437
2010-07-06 18.000 2.336
2010-05-27 18.000 2.450
2010-04-08 18.000 2.328
2010-01-14 17.500 2.429
2010-01-08 17.500 2.468
2009-10-15 17.500 2.583
2009-10-08 17.500 2.563
2009-07-15 17.500 2.416
2009-07-06 17.500 2.343
2009-04-22 17.500 2.440

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

  • Dividends per share have been stable in the past 10 years.
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of FamilyMart UNY Holdings's earnings are paid to the shareholders as a dividend.
  • Dividends paid are not well covered by earnings (0.7x 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 FamilyMart UNY Holdings'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 FamilyMart UNY Holdings afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. FamilyMart UNY Holdings 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.

FYM Management

 What is the CEO of FamilyMart UNY 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
Koji Takayanagi
AGE 67
TENURE AS CEO 2.1 years
CEO Bio

Mr. Koji Takayanagi has been the President of FamilyMart UNY Holdings Co., Ltd. since March 01, 2017. Mr. Takayanagi served as Executive Vice President and President of Food Company at Itochu Corporation from 2015 to February 28, 2017. Mr. Takayanagi served as Senior Managing Executive Officer at Itochu Corporation since April 1, 2012 and also served as its Chief Strategy Officer. Mr. Takayanagi served as a Managing Executive Officer of Itochu Corporation until April 1, 2012 and also served as its Chief Information Officer, Chief Corporate Planning Officer and General Manager of Corporate Planning & Administration Division. Mr. Takayanagi served as Managing Director of Itochu Corp. since 2008. He served as an Executive Vice President of Energy Metal & Minerals Company. He served as the Chief Operating Officer of Energy Trade Division at Itochu Corp. April 2004 and its Executive Officer since 2005. He has worked within the Itochu group of companies since 1975 in Gas Trading, Overseas Energy, Energy, Refinery Development, Basic Industries Group Planning, Energy and Chemical, Crude and Fuel Oil, Energy Sales and Supply, Corporate Planning and Energy Trade groups, departments and divisions. He served as Vice Chairman of Itochu Corporation from April 1, 2017 to June 23, 2017. He served as an Advisory Member at Itochu Corporation since March 1, 2017 to March 31, 2017. He has been a Representative Director at FamilyMart UNY Holdings Co., Ltd since May 25, 2017. He served as a Representative Director at Itochu Corporation until February 28, 2017. He served as Director of California Software Company Limited until June 14, 2003 and Itochu Enex Co. Ltd. Mr. Takayanagi served as a Non Executive Director of Chemoil Energy Limited until December 2008. He holds a Bachelor of Science and Engineering degree from Waseda University.

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

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

2.1
Average Tenure
61
Average Age
  • The tenure for the FamilyMart UNY Holdings management team is about average.
Management Team

Junji Ueda

TITLE
COMPENSATION
¥101M
TENURE
2.1 yrs

Koji Takayanagi

TITLE
President & Representative Director
AGE
67
TENURE
2.1 yrs

Kunihiro Nakade

TITLE
CFO, MD
AGE
61
TENURE
1.6 yrs

Jiro Koshida

TITLE
Senior Managing Exe. Officer
AGE
64
TENURE
1.6 yrs

Jun Takahashi

TITLE
GM of General Affairs & Human
AGE
59
TENURE
2.6 yrs

Toshio Kato

TITLE
Senior Managing Executive Officer
AGE
57
TENURE
11.9 yrs

Isamu Nakayama

TITLE
Executive VP
AGE
61
TENURE
1.9 yrs

Takashi Sawada

TITLE
Executive VP
AGE
61
TENURE
2.8 yrs

Norio Sako

TITLE
Executive VP
AGE
61
TENURE
2.6 yrs

Isao Kubo

TITLE
Senior Managing Executive Officer & Director
AGE
60
Board of Directors Tenure

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

2.7
Average Tenure
61
Average Age
  • The average tenure for the FamilyMart UNY Holdings board of directors is less than 3 years, this suggests a new board.
Board of Directors

Koji Takayanagi

TITLE
President & Representative Director
AGE
67
TENURE
1.9 yrs

Kunihiro Nakade

TITLE
CFO, MD
AGE
61
TENURE
2.8 yrs

Jiro Koshida

TITLE
Senior Managing Exe. Officer
AGE
64
TENURE
2.6 yrs

Jun Takahashi

TITLE
GM of General Affairs & Human
AGE
59
TENURE
6.2 yrs

Toshio Kato

TITLE
Senior Managing Executive Officer
AGE
57
TENURE
11.9 yrs

Isamu Nakayama

TITLE
Executive VP
AGE
61
TENURE
2.1 yrs

Takashi Sawada

TITLE
Executive VP
AGE
61
TENURE
2.8 yrs

Norio Sako

TITLE
Executive VP
AGE
61
TENURE
2.6 yrs

Isao Kubo

TITLE
Senior Managing Executive Officer & Director
AGE
60

Naoyoshi Tsukamoto

TITLE
Managing Executive Officer & Director
AGE
59
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 FamilyMart UNY 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. FamilyMart UNY 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.

FYM News

Simply Wall St News

FYM Company Info

Description

FamilyMart UNY Holdings Co., Ltd., together with its subsidiaries, operates as a convenience store franchise operator. It primarily operates convenience stores and general merchandise stores. The company is also involved in the provision of accounting and other store related services, e-commerce-related services, and credit card services; and contracting of security, janitorial, and maintenance operations. As of February 28, 2017, it operated 18,125 convenience stores and 210 general merchandise stores in Japan; and 6,375 convenience stores and 3 general merchandise stores internationally. FamilyMart UNY Holdings Co., Ltd. was founded in 1973 and is headquartered in Tokyo, Japan. As of August 16, 2018, FamilyMart UNY Holdings Co., Ltd. operates as a subsidiary of ITOCHU Corporation.

Details
Name: FamilyMart UNY Holdings Co., Ltd.
FYM
Exchange: DB
Founded: 1973
¥11,563,506,381
506,113,256
Website: http://www.fu-hd.com
Address: FamilyMart UNY Holdings Co., Ltd.
Sunshine 60,
17th Floor,
Tokyo,
170-6017,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 8028 Common Stock The Tokyo Stock Exchange JP JPY 06. Jan 1992
DB FYM Common Stock Deutsche Boerse AG DE EUR 06. Jan 1992
OTCPK FYRT.Y UNSPONSORD ADR Pink Sheets LLC US USD 24. Dec 2008
Number of employees
Current staff
Staff numbers
17,777
FamilyMart UNY Holdings employees.
Industry
Food Retail
Consumer Retailing
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/21 21:20
End of day share price update: 2019/04/18 00:00
Last estimates confirmation: 2019/04/12
Last earnings filing: 2019/04/10
Last earnings reported: 2019/02/28
Last annual earnings reported: 2019/02/28


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

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