Loading...

Sugi HoldingsLtd

DB:UGI
Snowflake Description

Flawless balance sheet with proven track record and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
UGI
DB
¥341B
Market Cap
  1. Home
  2. DE
  3. Consumer Retailing
Company description

Sugi Holdings Co.,Ltd. operates drugstores in Japan. The last earnings update was 17 days ago. More info.


Add to Portfolio Compare Print
UGI Share Price and Events
7 Day Returns
3.9%
DB:UGI
0.3%
Europe Consumer Retailing
1.8%
DE Market
1 Year Returns
-15.5%
DB:UGI
1.5%
Europe Consumer Retailing
-6%
DE Market
UGI Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Sugi HoldingsLtd (UGI) 3.9% 5.2% 11.6% -15.5% -8.1% 30%
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
  • UGI underperformed the Consumer Retailing industry which returned 1.5% over the past year.
  • UGI underperformed the Market in Germany which returned -6% over the past year.
Price Volatility
UGI
Industry
5yr Volatility vs Market
Related Companies

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

UGI Value

 Is Sugi HoldingsLtd 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 Sugi HoldingsLtd 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 Sugi HoldingsLtd.

DB:UGI Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 7 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:UGI
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%))
0.653
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:UGI using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Sugi HoldingsLtd 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:UGI DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 5%)
2019 8,670.80 Analyst x5 8,258.22
2020 9,041.25 Analyst x4 8,201.31
2021 8,628.50 Analyst x6 7,454.47
2022 11,733.33 Analyst x3 9,654.51
2023 12,658.82 Est @ 7.89% 9,920.41
2024 13,366.42 Est @ 5.59% 9,976.51
2025 13,898.57 Est @ 3.98% 9,880.09
2026 14,295.41 Est @ 2.86% 9,678.65
2027 14,590.91 Est @ 2.07% 9,408.65
2028 14,812.01 Est @ 1.52% 9,096.76
Present value of next 10 years cash flows ¥91,529.57
DB:UGI DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ¥14,812.01 × (1 + 0.23%) ÷ (5% – 0.23%)
¥311,362.93
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥311,362.93 ÷ (1 + 5%)10
¥191,222.66
DB:UGI Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥91,529.57 + ¥191,222.66
¥282,752.23
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥282,752.23 / 61.81
¥4574.24
DB:UGI Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:UGI represents 0.0073x of TSE:7649
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.0073x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 4,574.24 x 0.0073
€33.41
Value per share (EUR) From above. €33.41
Current discount Discount to share price of €40.25
= -1 x (€40.25 - €33.41) / €33.41
-20.5%

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

  • The current share price of Sugi HoldingsLtd 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 Sugi HoldingsLtd's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Sugi HoldingsLtd's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:UGI PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-02-28) in JPY ¥287.73
TSE:7649 Share Price ** TSE (2019-04-18) in JPY ¥5510
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 Sugi HoldingsLtd.

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

= TSE:7649 Share Price ÷ EPS (both in JPY)

= 5510 ÷ 287.73

19.15x

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

  • Sugi HoldingsLtd is good value based on earnings compared to the Europe Consumer Retailing industry average.
  • Sugi HoldingsLtd is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Sugi HoldingsLtd's expected growth come at a high price?
Raw Data
DB:UGI PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 19.15x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 7 Analysts
3.6%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:UGI PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 19.15x ÷ 3.6%

5.27x

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

  • Sugi HoldingsLtd is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Sugi HoldingsLtd's assets?
Raw Data
DB:UGI PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-02-28) in JPY ¥2,694.57
TSE:7649 Share Price * TSE (2019-04-18) in JPY ¥5510
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:UGI PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:7649 Share Price ÷ Book Value per Share (both in JPY)

= 5510 ÷ 2,694.57

2.04x

* Primary Listing of Sugi HoldingsLtd.

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

  • Sugi HoldingsLtd is overvalued based on assets compared to the Europe Consumer Retailing industry average.
X
Value checks
We assess Sugi HoldingsLtd'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. Sugi HoldingsLtd 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.

UGI Future Performance

 How is Sugi HoldingsLtd expected to perform in the next 1 to 3 years based on estimates from 7 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
3.6%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Sugi HoldingsLtd expected to grow at an attractive rate?
  • Sugi HoldingsLtd's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Sugi HoldingsLtd's earnings growth is positive but not above the Germany market average.
  • Sugi HoldingsLtd's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:UGI Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:UGI Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 7 Analysts 3.6%
DB:UGI Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 7 Analysts 5.4%
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:UGI Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 7 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:UGI Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2024-02-29 633,720 31,600 23,900 1
2023-02-28 615,550 29,800 20,350 2
2022-02-28 581,750 28,050 19,217 6
2021-02-28 548,386 26,108 18,186 7
2020-02-29 519,800 27,213 18,050 4
DB:UGI Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2019-02-28 488,464 22,894 17,940
2018-11-30 479,231 16,480
2018-08-31 471,488 21,928 16,682
2018-05-31 464,190 16,285
2018-02-28 457,047 27,564 16,411
2017-11-30 449,260 16,562
2017-08-31 442,484 23,923 16,220
2017-05-31 435,648 15,390
2017-02-28 430,795 16,912 14,947
2016-11-30 428,112 13,739
2016-08-31 424,539 20,604 13,950
2016-05-31 420,358 14,412

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Sugi HoldingsLtd's earnings are expected to grow by 3.6% yearly, however this is not considered high growth (20% yearly).
  • Sugi HoldingsLtd's revenue is expected to grow by 5.4% 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:UGI 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 7 Analyst Estimates (S&P Global) See Below

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

DB:UGI Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2024-02-29 386.60 386.60 386.60 1.00
2023-02-28 326.20 357.50 294.90 2.00
2022-02-28 309.48 333.30 282.22 6.00
2021-02-28 293.04 309.00 271.80 7.00
2020-02-29 291.38 297.67 287.96 4.00
DB:UGI Past Financials Data
Date (Data in JPY Millions) EPS *
2019-02-28 287.73
2018-11-30 262.75
2018-08-31 264.40
2018-05-31 257.27
2018-02-28 259.20
2017-11-30 261.58
2017-08-31 256.18
2017-05-31 243.07
2017-02-28 236.08
2016-11-30 216.99
2016-08-31 220.33
2016-05-31 227.62

*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.
  • Sugi HoldingsLtd is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Sugi HoldingsLtd'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.
Sugi HoldingsLtd has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

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

UGI Past Performance

  How has Sugi HoldingsLtd 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 Sugi HoldingsLtd'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.
  • Sugi HoldingsLtd's year on year earnings growth rate has been positive over the past 5 years.
  • Sugi HoldingsLtd's 1-year earnings growth exceeds its 5-year average (9.3% vs 7%)
  • Sugi HoldingsLtd's earnings growth has exceeded the Europe Consumer Retailing industry average in the past year (9.3% vs -4.5%).
Earnings and Revenue History
Sugi HoldingsLtd'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 Sugi HoldingsLtd Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:UGI Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-02-28 488,464.00 17,940.00 116,483.00
2018-11-30 479,231.00 16,480.00 114,262.00
2018-08-31 471,488.00 16,682.00 111,376.00
2018-05-31 464,190.00 16,285.00 109,272.00
2018-02-28 457,047.00 16,411.00 106,804.00
2017-11-30 449,260.00 16,562.00 104,078.00
2017-08-31 442,484.00 16,220.00 102,070.00
2017-05-31 435,648.00 15,390.00 99,425.00
2017-02-28 430,795.00 14,947.00 97,176.00
2016-11-30 428,112.00 13,739.00 97,306.00
2016-08-31 424,539.00 13,950.00 95,385.00
2016-05-31 420,358.00 14,412.00 94,074.00
2016-02-29 414,885.00 14,605.00 92,597.00
2015-11-30 406,426.00 14,323.00 89,702.00
2015-08-31 398,202.00 13,273.00 88,247.00
2015-05-31 388,894.00 13,358.00 85,939.00
2015-02-28 383,644.00 12,862.00 84,764.00
2014-11-30 378,416.00 12,535.00 83,234.00
2014-08-31 374,366.00 13,043.00 82,412.00
2014-05-31 371,685.00 12,101.00 81,828.00
2014-02-28 365,200.00 12,820.00 80,723.00
2013-11-30 359,237.00 14,057.00 79,297.00
2013-08-31 354,564.00 13,333.00 78,246.00
2013-05-31 349,800.00 13,850.00 76,741.00
2013-02-28 343,613.00 12,630.00 75,327.00
2012-11-30 340,532.00 11,079.00 74,525.00
2012-08-31 336,607.00 10,746.00 73,208.00
2012-05-31 332,151.00 10,331.00 71,851.00

*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.
  • Sugi HoldingsLtd has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Sugi HoldingsLtd used its assets more efficiently than the Europe Consumer Retailing industry average last year based on Return on Assets.
  • Sugi HoldingsLtd's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Sugi HoldingsLtd'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.
Sugi HoldingsLtd has a total score of 4/6, 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.

UGI Health

 How is Sugi HoldingsLtd'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 Sugi HoldingsLtd's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Sugi HoldingsLtd is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Sugi HoldingsLtd's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Sugi HoldingsLtd'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.
  • Sugi HoldingsLtd has no debt, it does not need to be covered by short term assets.
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 Sugi HoldingsLtd Company Filings, last reported 1 month ago.

DB:UGI Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-02-28 166,562.00 0.00 78,311.00
2018-11-30 161,169.00 0.00 78,285.00
2018-08-31 160,101.00 0.00 84,513.00
2018-05-31 162,279.00 0.00 90,391.00
2018-02-28 162,046.00 0.00 91,676.00
2017-11-30 158,132.00 0.00 90,402.00
2017-08-31 155,937.00 0.00 94,491.00
2017-05-31 151,729.00 0.00 90,588.00
2017-02-28 148,782.00 0.00 81,425.00
2016-11-30 144,521.00 0.00 83,293.00
2016-08-31 142,666.00 0.00 87,044.00
2016-05-31 139,292.00 0.00 86,236.00
2016-02-29 136,783.00 0.00 81,258.00
2015-11-30 133,710.00 0.00 81,945.00
2015-08-31 131,327.00 0.00 82,872.00
2015-05-31 127,477.00 0.00 85,955.00
2015-02-28 124,282.00 0.00 81,058.00
2014-11-30 122,244.00 0.00 82,086.00
2014-08-31 120,946.00 0.00 74,296.00
2014-05-31 117,044.00 0.00 68,272.00
2014-02-28 114,808.00 0.00 62,109.00
2013-11-30 112,484.00 0.00 64,290.00
2013-08-31 110,429.00 0.00 64,906.00
2013-05-31 107,473.00 0.00 62,171.00
2013-02-28 103,947.00 0.00 54,320.00
2012-11-30 100,373.00 0.00 52,780.00
2012-08-31 98,788.00 0.00 54,306.00
2012-05-31 95,312.00 0.00 51,596.00
  • Sugi HoldingsLtd has no debt.
  • Sugi HoldingsLtd has not taken on any debt in the past 5 years.
  • Sugi HoldingsLtd has no debt, it does not need to be covered by operating cash flow.
  • Sugi HoldingsLtd has no debt, therefore coverage of interest payments is not a concern.
X
Financial health checks
We assess Sugi HoldingsLtd'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. Sugi HoldingsLtd 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.

UGI Dividends

 What is Sugi HoldingsLtd'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
1.45%
Current annual income from Sugi HoldingsLtd dividends. Estimated to be 1.52% next year.
If you bought €2,000 of Sugi HoldingsLtd shares you are expected to receive €29 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?
  • Sugi HoldingsLtd's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.43%).
  • Sugi HoldingsLtd'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:UGI 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 7 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:UGI Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2024-02-29 100.00 1.00
2023-02-28 90.50 2.00
2022-02-28 88.20 5.00
2021-02-28 82.43 7.00
2020-02-29 77.50 6.00
DB:UGI Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2019-04-05 80.000 1.587
2019-01-11 70.000 1.487
2018-12-26 70.000 1.595
2018-10-12 70.000 1.378
2018-09-28 70.000 1.252
2018-05-18 70.000 1.164
2018-04-10 70.000 1.095
2018-01-05 60.000 1.034
2017-09-29 50.000 0.858
2017-05-24 50.000 0.859
2017-04-11 50.000 0.889
2016-05-27 45.000 0.838
2016-04-05 45.000 0.808
2016-01-13 40.000 0.686
2016-01-06 40.000 0.626
2015-10-14 40.000 0.639
2015-09-29 40.000 0.713
2015-05-29 40.000 0.668
2015-04-07 40.000 0.673
2014-05-30 40.000 0.817
2014-04-08 40.000 0.880
2014-01-07 32.000 0.775
2013-10-01 32.000 0.779
2013-07-02 32.000 0.804
2013-05-24 32.000 0.928
2013-04-09 32.000 0.890
2012-07-03 25.000 0.872
2012-05-25 25.000 0.992
2012-04-10 25.000 0.986
2012-01-06 20.000 0.884
2011-10-07 20.000 0.932
2011-07-12 14.000 0.661
2011-05-27 14.000 0.683
2011-04-12 14.000 0.730
2011-01-13 12.000 0.622
2011-01-11 12.000 0.606
2010-10-14 12.000 0.632
2010-10-12 12.000 0.638
2010-07-13 12.000 0.639
2010-04-13 12.000 0.626
2010-01-13 12.000 0.554
2010-01-08 12.000 0.584
2009-10-14 12.000 0.609
2009-10-09 12.000 0.657
2009-04-23 12.000 0.612

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 Sugi HoldingsLtd's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (4.1x 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 Sugi HoldingsLtd'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 Sugi HoldingsLtd afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Sugi HoldingsLtd has a total score of 4/6, see the detailed checks below.


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

UGI Management

 What is the CEO of Sugi HoldingsLtd'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.
  • Sugi HoldingsLtd has no CEO, or we have no data on them.
Management Team

Eiichi Sakakibara

TITLE
President & Representative Director
AGE
62
TENURE
1.9 yrs

Makoto Kasai

TITLE
Head of Corporate Planning Office

Hidehiko Tsukada

TITLE
Executive General Manager of Personnel & General Affairs

Akiko Sugiura

TITLE
Senior VP & Representative Director
AGE
65
TENURE
3.2 yrs

Masaaki Hasegawa

TITLE
Executive General Manager of Development

Naoto Mochizuki

TITLE
Executive Officer
Board of Directors Tenure

Average tenure and age of the Sugi HoldingsLtd board of directors in years:

8.9
Average Tenure
63.5
Average Age
  • The tenure for the Sugi HoldingsLtd board of directors is about average.
Board of Directors

Hirokazu Sugiura

TITLE
Chairman of the Board of Directors
AGE
68
TENURE
9.9 yrs

Eiichi Sakakibara

TITLE
President & Representative Director
AGE
62
TENURE
5.9 yrs

Akiko Sugiura

TITLE
Senior VP & Representative Director
AGE
65
TENURE
21.7 yrs

Katsunori Sugiura

TITLE
Director
AGE
40

Shigeyuki Kamino

TITLE
External Director
AGE
71
TENURE
3.9 yrs

Yoshiko Hayama

TITLE
External Director
AGE
59

Shinya Sugiura

TITLE
Director
AGE
39

Shigeo Asano

TITLE
External Auditor
AGE
75
TENURE
10.9 yrs

Kana Yasuda

TITLE
External Auditor
AGE
49
TENURE
8.9 yrs

Toshihiko Sakamoto

TITLE
Standing Corporate Auditor
AGE
72
TENURE
2.9 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 Sugi HoldingsLtd'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. Sugi HoldingsLtd 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.

UGI News

Simply Wall St News

UGI Company Info

Description

Sugi Holdings Co.,Ltd. operates drugstores in Japan. It also provides in-home nursing care services. As of February 28, 2018, the company operated 1,105 stores. Sugi Holdings Co.,Ltd. was founded in 1976 and is headquartered in Anjo, Japan.

Details
Name: Sugi Holdings Co.,Ltd.
UGI
Exchange: DB
Founded: 1976
¥2,702,611,635
61,814,047
Website: http://www.drug-sugi.co.jp/hd/index.html
Address: Sugi Holdings Co.,Ltd.
1-8-4, Mikawaanjo-cho,
Anjo,
Aichi, 446-0056,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 7649 Common Shares The Tokyo Stock Exchange JP JPY 19. Jun 2000
DB UGI Common Shares Deutsche Boerse AG DE EUR 19. Jun 2000
Number of employees
Current staff
Staff numbers
5,263
Sugi HoldingsLtd employees.
Industry
Drug Retail
Consumer Retailing
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/22 20:46
End of day share price update: 2019/04/18 00:00
Last estimates confirmation: 2019/04/17
Last earnings filing: 2019/04/05
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.