Loading...

Oishi Group

BST:3OI
Snowflake Description

Excellent balance sheet with acceptable track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
3OI
BST
฿16B
Market Cap
  1. Home
  2. DE
  3. Consumer Services
Company description

Oishi Group Public Company Limited, together with its subsidiaries, operates Japanese restaurant, and food and beverage businesses in Thailand and internationally. The last earnings update was 9 days ago. More info.


Add to Portfolio Compare Print
3OI Share Price and Events
7 Day Returns
0.9%
BST:3OI
1.5%
DE Hospitality
2.2%
DE Market
1 Year Returns
-28.1%
BST:3OI
-43%
DE Hospitality
-11%
DE Market
3OI Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Oishi Group (3OI) 0.9% 8.2% 7.7% -28.1% 36.4% 26.8%
DE Hospitality 1.5% -25.5% -27% -43% -22.2% -20.5%
DE Market 2.2% 2.7% 1.6% -11% 13.6% 6.8%
1 Year Return vs Industry and Market
  • 3OI outperformed the Hospitality industry which returned -43% over the past year.
  • 3OI underperformed the Market in Germany which returned -11% over the past year.
Price Volatility
3OI
Industry
5yr Volatility vs Market
Related Companies

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

Value

 Is Oishi Group 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 Oishi Group 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    Our calculation method for this is changing soon.

Below are the data sources, inputs and calculation used to determine the intrinsic value for Oishi Group.

BST:3OI Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8%
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 BST:3OI
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 9.8%
Hospitality Unlevered Beta Simply Wall St/ S&P Global 0.72
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.724 (1 + (1- 20%) (6.37%))
0.761
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 * 9.77%)
8.05%

Discounted Cash Flow Calculation for BST:3OI using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Oishi Group is arrived at by discounting future cash flows to their present value using the 2 stage method. We use analyst's estimates of cash flows going forward 5 years for the 1st stage, the 2nd stage assumes the company grows at a stable rate into perpetuity.

BST:3OI DCF 1st Stage: Next 5 year cash flow forecast
2019 2020 2021 2022 2023
Levered FCF (THB, Millions) 1,081.00 1,143.00 1,161.48 1,180.26 1,199.34
Source Analyst x1 Analyst x1 Est @ 1.62% Est @ 1.62% Est @ 1.62%
Present Value
Discounted (@ 8.05%)
1,000.50 979.11 920.85 866.06 814.53
Present value of next 5 years cash flows ฿4,581.06
BST:3OI DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2023 × (1 + g) ÷ (Discount Rate – g)
= ฿1,199.34 × (1 + 0.23%) ÷ (8.05% – 0.23%)
฿15,376.57
Present Value of Terminal Value = Terminal Value ÷ (1 + r)5
= ฿15,376.57 ÷ (1 + 8.05%)5
฿10,442.97
BST:3OI Total Equity Value
Calculation Result
Total Equity Value = Present value of next 5 years cash flows + Terminal Value
= ฿4,581.06 + ฿10,442.97
฿15,024.03
Equity Value per Share
(THB)
= Total value / Shares Outstanding
= ฿15,024.03 / 187.50
฿2.15
BST:3OI Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BST:3OI represents 0.02687x of SET:OISHI
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.02687x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (THB) x Listing Adjustment Factor
= ฿ 80.13 x 0.02687
€2.15
Value per share (EUR) From above. €2.15
Current discount Discount to share price of €2.25
= -1 x (€2.25 - €2.15) / €2.15
-4.5%

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

  • The current share price of Oishi Group 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 Oishi Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Oishi Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BST:3OI PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-30) in THB ฿5.57
SET:OISHI Share Price ** SET (2019-02-22) in THB ฿83.75
Germany Hospitality Industry PE Ratio Median Figure of 11 Publicly-Listed Hospitality Companies 19.69x
Germany Market PE Ratio Median Figure of 420 Publicly-Listed Companies 18.09x

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

** Primary Listing of Oishi Group.

BST:3OI PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SET:OISHI Share Price ÷ EPS (both in THB)

= 83.75 ÷ 5.57

15.03x

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

  • Oishi Group is good value based on earnings compared to the DE Hospitality industry average.
  • Oishi Group is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Oishi Group's expected growth come at a high price?
Raw Data
BST:3OI PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 15.03x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts
3.1%per year
Germany Hospitality Industry PEG Ratio Median Figure of 6 Publicly-Listed Hospitality Companies 0.98x
Germany Market PEG Ratio Median Figure of 277 Publicly-Listed Companies 1.38x

*Line of best fit is calculated by linear regression .

BST:3OI PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 15.03x ÷ 3.1%

4.78x

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

  • Oishi Group is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Oishi Group's assets?
Raw Data
BST:3OI PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-30) in THB ฿33.67
SET:OISHI Share Price * SET (2019-02-22) in THB ฿83.75
Germany Hospitality Industry PB Ratio Median Figure of 13 Publicly-Listed Hospitality Companies 1.77x
Germany Market PB Ratio Median Figure of 565 Publicly-Listed Companies 1.8x
BST:3OI PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SET:OISHI Share Price ÷ Book Value per Share (both in THB)

= 83.75 ÷ 33.67

2.49x

* Primary Listing of Oishi Group.

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

  • Oishi Group is overvalued based on assets compared to the DE Hospitality industry average.
X
Value checks
We assess Oishi Group'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 Hospitality 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 Hospitality industry average (and greater than 0)? (1 check)
  5. Oishi Group has a total score of 2/6, see the detailed checks below.

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

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

Future Performance

 How is Oishi Group expected to perform in the next 1 to 3 years based on estimates from 2 analysts?

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

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
3.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Oishi Group expected to grow at an attractive rate?
  • Oishi Group's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Oishi Group's earnings growth is positive but not above the Germany market average.
  • Oishi Group's revenue growth is positive but not above the Germany market average.
Annual Growth Rates Comparison
Raw Data
BST:3OI Future Growth Rates Data Sources
Data Point Source Value (per year)
BST:3OI Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts 3.1%
BST:3OI Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts 3.1%
Germany Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 13.2%
Germany Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 3.7%
Germany Market Earnings Growth Rate Market Cap Weighted Average 9.9%
Germany Market Revenue Growth Rate Market Cap Weighted Average 5.2%

*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
BST:3OI Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in THB Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BST:3OI Future Estimates Data
Date (Data in THB Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2020-09-30 13,552 1,802 1,034 2
2019-09-30 12,915 2,495 789 1
BST:3OI Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2018-12-30 12,906 1,823 1,045
2018-09-30 12,697 1,561 1,015
2018-06-30 13,144 1,731 1,185
2018-03-31 13,272 2,344 1,304
2017-12-31 13,628 2,321 1,477
2017-09-30 13,672 2,389 1,452
2017-06-30 13,519 2,414 1,231
2017-03-31 13,904 1,880 1,288
2016-12-31 13,723 2,180 1,160
2016-09-30 13,765 2,359 1,132
2016-06-30 13,583 2,005 1,190
2016-03-31 13,279 2,524 910

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Oishi Group's earnings are expected to grow by 3.1% yearly, however this is not considered high growth (20% yearly).
  • Oishi Group's revenue is expected to grow by 3.1% 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
BST:3OI 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 2 Analyst Estimates (S&P Global) See Below

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

BST:3OI Future Estimates Data
Date (Data in THB Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2020-09-30 5.52 6.58 4.45 2.00
2019-09-30 4.21 4.21 4.21 1.00
BST:3OI Past Financials Data
Date (Data in THB Millions) EPS *
2018-12-30 5.57
2018-09-30 5.41
2018-06-30 6.32
2018-03-31 6.95
2017-12-31 7.88
2017-09-30 7.74
2017-06-30 6.56
2017-03-31 6.87
2016-12-31 6.19
2016-09-30 6.04
2016-06-30 6.35
2016-03-31 4.85

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Oishi Group will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Oishi Group's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Oishi Group 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 Oishi Group 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 Oishi Group's growth in the last year to its industry (Hospitality).
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.
  • Oishi Group has delivered over 20% year on year earnings growth in the past 5 years.
  • Oishi Group's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Oishi Group's 1-year earnings growth is negative, it can't be compared to the DE Hospitality industry average.
Earnings and Revenue History
Oishi Group'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 Oishi Group Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:3OI Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-30 12,905.81 1,044.69 3,652.48
2018-09-30 12,696.92 1,015.26 3,588.98
2018-06-30 13,143.94 1,185.48 3,596.16
2018-03-31 13,272.05 1,303.57 3,636.10
2017-12-31 13,628.30 1,476.78 3,646.12
2017-09-30 13,671.80 1,451.69 3,744.83
2017-06-30 13,518.74 1,230.63 3,841.07
2017-03-31 13,904.04 1,287.81 3,879.25
2016-12-31 13,723.50 1,160.34 3,849.83
2016-09-30 13,764.68 1,132.27 3,829.13
2016-06-30 13,583.11 1,189.88 3,697.64
2016-03-31 13,278.71 910.15 3,701.63
2015-12-31 12,991.68 712.19 3,704.29
2015-09-30 13,187.61 759.94 3,746.23
2015-06-30 13,015.86 608.68 3,810.33
2015-03-31 12,802.12 502.04 3,876.17
2014-12-31 12,505.93 524.94 3,721.96
2014-09-30 12,451.71 545.53 3,644.28
2014-06-30 12,307.87 552.24 3,480.67
2014-03-31 12,175.11 485.61 3,384.03
2013-12-31 12,266.40 455.57 3,437.55
2013-09-30 11,979.06 207.85 3,434.71
2013-06-30 11,938.90 159.12 3,410.84
2013-03-31 12,131.48 492.98 3,229.22
2012-12-31 11,742.63 653.83 2,955.68
2012-09-30 10,517.21 630.48 2,620.93
2012-06-30 10,440.13 902.13 2,392.99
2012-03-31 9,504.04 718.62 2,193.53

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

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Oishi Group's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Oishi Group's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Oishi Group'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 2.8x 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 Oishi Group Company Filings, last reported 1 month ago.

BST:3OI Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-30 6,315.82 1,000.00 569.14
2018-09-30 5,990.46 1,700.70 1,288.93
2018-06-30 5,822.40 2,000.00 1,249.72
2018-03-31 5,699.18 2,000.00 1,241.07
2017-12-31 5,888.39 2,006.49 1,377.74
2017-09-30 5,590.58 2,012.97 1,446.51
2017-06-30 5,245.85 2,019.45 548.14
2017-03-31 5,042.12 2,324.86 304.55
2016-12-31 4,887.67 2,530.26 601.40
2016-09-30 4,608.94 2,535.67 597.30
2016-06-30 4,567.56 2,541.07 162.53
2016-03-31 4,372.74 2,545.35 298.59
2015-12-31 4,083.23 3,150.08 598.86
2015-09-30 3,814.80 2,801.58 49.74
2015-06-30 3,736.30 3,130.08 60.86
2015-03-31 3,724.43 3,688.83 80.64
2014-12-31 3,634.20 2,939.59 142.00
2014-09-30 3,358.87 3,003.00 91.67
2014-06-30 3,419.23 2,095.00 97.46
2014-03-31 3,523.91 2,400.00 80.02
2013-12-31 3,408.43 2,063.00 122.25
2013-09-30 3,094.63 2,740.00 42.21
2013-06-30 3,111.03 2,634.00 119.69
2013-03-31 3,207.46 2,478.00 130.55
2012-12-31 3,121.19 1,836.00 93.65
2012-09-30 3,061.76 1,766.00 93.82
2012-06-30 3,370.64 917.00 110.57
2012-03-31 3,151.97 1,054.00 38.52
  • Oishi Group's level of debt (15.8%) 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 (60.5% vs 15.8% today).
  • Debt is well covered by operating cash flow (182.3%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 35.9x coverage).
X
Financial health checks
We assess Oishi Group'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. Oishi Group has a total score of 5/6, 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 Oishi Group'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
3.34%
Current annual income from Oishi Group dividends. Estimated to be 2.94% next year.
If you bought €2,000 of Oishi Group shares you are expected to receive €67 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?
  • Oishi Group's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.52%).
  • Oishi Group's dividend is below the markets top 25% of dividend payers in Germany (3.91%).
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
BST:3OI Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
Germany Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 7.4%
Germany Market Average Dividend Yield Market Cap Weighted Average of 332 Stocks 3%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.9%
Germany Bottom 25% Dividend Yield 25th Percentile 1.5%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

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

BST:3OI Future Dividends Estimate Data
Date (Data in ฿) Dividend per Share (annual) Avg. No. Analysts
2020-09-30 2.60 2.00
2019-09-30 2.20 1.00
BST:3OI Past Annualized Dividends Data
Date (Data in ฿) Dividend per share (annual) Avg. Yield (%)
2019-01-30 2.800 3.482
2018-05-14 3.200 3.544
2017-11-17 3.400 2.646
2017-05-16 2.500 1.797
2016-11-17 2.850 2.208
2016-02-25 2.000 2.000
2015-02-27 1.600 2.244
2015-02-25 1.600 2.190
2014-08-15 1.550 1.911
2014-02-26 1.300 1.434
2013-08-14 0.900 1.013
2013-02-27 2.200 1.590
2012-02-24 2.200 1.587
2011-02-23 3.200 3.996
2010-08-09 3.560 4.450
2010-02-18 4.120 6.203
2009-11-10 2.280 3.951
2009-08-11 2.280 5.442
2009-02-23 3.000 8.481

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 fallen over the past 10 years.
Current Payout to shareholders
What portion of Oishi Group's earnings are paid to the shareholders as a dividend.
  • Dividends paid are covered by earnings (2x 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 Oishi Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.9%) - 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 Oishi Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Oishi Group has a total score of 2/6, see the detailed checks below.


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

Management

 What is the CEO of Oishi Group'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
Nongnuch Buranasetkul
AGE 51
TENURE AS CEO 2 years
CEO Bio

Mrs. Nongnuch Buranasetkul has been the President of Oishi Group Public Company Limited since February 9, 2017. Mrs. Buranasetkul serves as Senior Vice President & Chief Food Business - Thailand and had been Senior Vice President of Food Business (Thailand) Japanese Food & Beverage Business at Thai Beverage Public Company Limited since February 1, 2017. She has been Managing Director of Food of Asia Co., Ltd. since 2015. Mrs. Buranasetkul has been Vice President of Office of Food Development at Thai Beverage Public Company Limited since 2015. Mrs. Buranasetkul served as General Manager of Yum Restaurants International (Thailand) Co., Ltd from 2012 to 2014, Pizza Hut Business Director from 2010 to 2012 and Marketing Director of Pizza Hut from 2005 to 2010. Mrs. Buranasetkul served as Associated Marketing Director of Colgate - Palmolive Co., Ltd from 2004 to 2005. She has been a Director of Oishi Group Public Company Limited since February 9, 2017. Mrs. Buranasetkul has been a Director of Max Asia Co., Ltd and Koykiao Co., Ltd. since 2016.

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

Average tenure and age of the Oishi Group management team in years:

2.3
Average Tenure
50
Average Age
  • The tenure for the Oishi Group management team is about average.
Management Team

Thapana Sirivadhanabhakdi

TITLE
Executive Vice Chairman
COMPENSATION
฿6M
AGE
43

Nongnuch Buranasetkul

TITLE
President & Director
AGE
51
TENURE
2 yrs

Paisarn Aowsathaporn

TITLE
Executive Vice President of Food Business
AGE
53

Taratip Ghosh

TITLE
Senior Vice President of Beverages Business
AGE
49
TENURE
3.8 yrs

Sasinee Hemthanon

TITLE
Company Secretary
TENURE
2.3 yrs
Board of Directors Tenure

Average tenure and age of the Oishi Group board of directors in years:

13
Average Tenure
64
Average Age
  • The average tenure for the Oishi Group board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Prasit Kovilaikool

TITLE
Chairman of the Board
COMPENSATION
฿5M
AGE
75
TENURE
4.8 yrs

Thapana Sirivadhanabhakdi

TITLE
Executive Vice Chairman
COMPENSATION
฿6M
AGE
43
TENURE
13.1 yrs

Nongnuch Buranasetkul

TITLE
President & Director
AGE
51
TENURE
2 yrs

Potjanee Thanavaranit

TITLE
Independent Director
COMPENSATION
฿3M
AGE
72
TENURE
10 yrs

Vikrom Koompairochana

TITLE
Independent Director
COMPENSATION
฿4M
AGE
62
TENURE
12.3 yrs

Chai Jroongtanapibarn

TITLE
Independent Director
COMPENSATION
฿3M
AGE
64
TENURE
13 yrs

Ueychai Tantha-Obhas

TITLE
Director
COMPENSATION
฿4M
AGE
69
TENURE
13.1 yrs

Sithichai Chaikriangkrai

TITLE
Director
COMPENSATION
฿4M
AGE
64
TENURE
13.1 yrs

Pisanu Vichiensanth

TITLE
Director
COMPENSATION
฿4M
AGE
62
TENURE
13.1 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 Oishi Group'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. Oishi Group 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

Map
Description

Oishi Group Public Company Limited, together with its subsidiaries, operates Japanese restaurant, and food and beverage businesses in Thailand and internationally. The company operates through Food and Beverage segments. It also offers ramen, and snack and frozen foods; produces and distributes green tea, fruit juice flavored drinks, herbal drinks, and drinking water; and distributes food and beverage products. In addition, Oishi Group Public Company Limited provides brand and marketing management, and consulting services. The company was founded in 1999 and is based in Bangkok, Thailand. Oishi Group Public Company Limited is a subsidiary of Thai Beverage Public Company Limited.

Details
Name: Oishi Group Public Company Limited
3OI
Exchange: BST
Founded: 1999
฿442,093,725
187,500,000
Website: http://www.oishigroup.com
Address: Oishi Group Public Company Limited
No. 90 CW Tower,
Unit B3601, 36th Floor,
Bangkok,
10310,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET OISHI Ordinary Shares The Stock Exchange of Thailand TH THB 25. Aug 2004
SET OISHI-R THB2(NVDR) The Stock Exchange of Thailand TH THB 25. Aug 2004
BST 3OI THB2(NVDR) Boerse-Stuttgart DE EUR 25. Aug 2004
Number of employees
Current staff
Staff numbers
0
Oishi Group employees.
Industry
Restaurants
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/02/22 22:06
End of day share price update: 2019/02/22 00:00
Last estimates confirmation: 2018/12/06
Last earnings filing: 2019/02/13
Last earnings reported: 2018/12/30
Last annual earnings reported: 2018/09/30


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

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