Loading...

mixi

DB:MXN
Snowflake Description

Flawless balance sheet and good value.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
MXN
DB
¥174B
Market Cap
  1. Home
  2. DE
  3. Media
Company description

mixi, Inc. provides social networking services under the mixi brand name in Japan. The last earnings update was 9 days ago. More info.


Add to Portfolio Compare Print
MXN Share Price and Events
7 Day Returns
-4.5%
DB:MXN
-2.8%
DE Interactive Media and Services
-0.2%
DE Market
1 Year Returns
-37.4%
DB:MXN
8.7%
DE Interactive Media and Services
-10.3%
DE Market
MXN Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
mixi (MXN) -4.5% -6.7% -14.5% -37.4% -45.5% 22.4%
DE Interactive Media and Services -2.8% 0% 4.4% 8.7% 48.9% 17.4%
DE Market -0.2% -2.4% 4.2% -10.3% 11.2% 10.8%
1 Year Return vs Industry and Market
  • MXN underperformed the Interactive Media and Services industry which returned 8.7% over the past year.
  • MXN underperformed the Market in Germany which returned -10.3% over the past year.
Price Volatility
MXN
Industry
5yr Volatility vs Market

MXN Value

 Is mixi 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 mixi 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 mixi.

DB:MXN Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 4 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 6.3%
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:MXN
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Interactive Media and Services Unlevered Beta Simply Wall St/ S&P Global 1.02
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.025 (1 + (1- 30.86%) (0%))
1.017
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.02
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.017 * 5.96%)
6.29%

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

The calculations below outline how an intrinsic value for mixi 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:MXN DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 6.29%)
2019 23,021.00 Analyst x3 21,659.25
2020 24,724.00 Analyst x1 21,885.54
2021 17,650.00 Analyst x2 14,699.50
2022 15,920.00 Analyst x1 12,474.42
2023 14,720.00 Analyst x1 10,851.87
2024 13,520.00 Analyst x1 9,377.62
2025 12,726.61 Est @ -5.87% 8,305.16
2026 12,212.53 Est @ -4.04% 7,498.25
2027 11,875.56 Est @ -2.76% 6,860.06
2028 11,654.32 Est @ -1.86% 6,334.03
Present value of next 10 years cash flows ¥119,945.70
DB:MXN DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ¥11,654.32 × (1 + 0.23%) ÷ (6.29% – 0.23%)
¥192,781.57
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥192,781.57 ÷ (1 + 6.29%)10
¥104,775.24
DB:MXN Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥119,945.70 + ¥104,775.24
¥224,720.95
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥224,720.95 / 75.35
¥2982.38
DB:MXN Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:MXN represents 0.00779x of TSE:2121
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.00779x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 2,982.38 x 0.00779
€23.24
Value per share (EUR) From above. €23.24
Current discount Discount to share price of €18.00
= -1 x (€18.00 - €23.24) / €23.24
22.5%

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

Current Discount
Amount off the current price mixi is available for.
Intrinsic value
23%
Share price is €18 vs Future cash flow value of €23.24
Current Discount Checks
For mixi to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • mixi's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • mixi's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for mixi's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are mixi's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:MXN PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in JPY ¥350.26
TSE:2121 Share Price ** TSE (2019-05-17) in JPY ¥2310
Germany Interactive Media and Services Industry PE Ratio Median Figure of 5 Publicly-Listed Interactive Media and Services Companies 29.12x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 20.17x

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

** Primary Listing of mixi.

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

= TSE:2121 Share Price ÷ EPS (both in JPY)

= 2310 ÷ 350.26

6.6x

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

  • mixi is good value based on earnings compared to the DE Interactive Media and Services industry average.
  • mixi is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does mixi's expected growth come at a high price?
Raw Data
DB:MXN PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 6.6x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts
-18.1%per year
Europe Interactive Media and Services Industry PEG Ratio Median Figure of 8 Publicly-Listed Interactive Media and Services Companies 1.49x
Germany Market PEG Ratio Median Figure of 273 Publicly-Listed Companies 1.53x

*Line of best fit is calculated by linear regression .

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

= PE Ratio ÷ Net Income Annual Growth Rate

= 6.6x ÷ -18.1%

-0.36x

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

  • mixi earnings are not expected to grow next year, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on mixi's assets?
Raw Data
DB:MXN PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in JPY ¥2,375.41
TSE:2121 Share Price * TSE (2019-05-17) in JPY ¥2310
Germany Interactive Media and Services Industry PB Ratio Median Figure of 5 Publicly-Listed Interactive Media and Services Companies 12.41x
Germany Market PB Ratio Median Figure of 576 Publicly-Listed Companies 1.77x
DB:MXN PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:2121 Share Price ÷ Book Value per Share (both in JPY)

= 2310 ÷ 2,375.41

0.97x

* Primary Listing of mixi.

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

  • mixi is good value based on assets compared to the DE Interactive Media and Services industry average.
X
Value checks
We assess mixi'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 Interactive Media and Services industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Interactive Media and Services industry average (and greater than 0)? (1 check)
  5. mixi has a total score of 4/6, 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.

MXN Future Performance

 How is mixi expected to perform in the next 1 to 3 years based on estimates from 4 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
-18.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is mixi expected to grow at an attractive rate?
  • mixi's earnings are expected to decrease over the next 1-3 years, this is below the low risk savings rate of 0.2%.
Growth vs Market Checks
  • mixi's earnings are expected to decrease over the next 1-3 years, this is below the Germany market average.
  • mixi'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:MXN Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:MXN Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts -18.1%
DB:MXN Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 4 Analysts -5.5%
Europe Interactive Media and Services Industry Earnings Growth Rate Market Cap Weighted Average 22.9%
Europe Interactive Media and Services Industry Revenue Growth Rate Market Cap Weighted Average 10.8%
Germany Market Earnings Growth Rate Market Cap Weighted Average 13.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.9%

*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:MXN Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 4 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:MXN Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2024-03-31
2023-03-31 136,000 19,345 17,940 1
2022-03-31 111,167 20,744 13,185 3
2021-03-31 124,650 20,153 17,567 4
2020-03-31 128,918 22,970 21,116 3
DB:MXN Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2019-03-31 144,032 18,113 26,521
2018-12-31 159,641 29,047 33,763
2018-09-30 166,882 27,572 29,568
2018-06-30 175,426 38,824 35,369
2018-03-31 189,094 49,975 41,788
2017-12-31 199,607 61,148 46,129
2017-09-30 213,748 60,226 62,132
2017-06-30 208,046 63,420 60,002
2017-03-31 207,161 41,274 59,867
2016-12-31 201,504 46,408 55,854
2016-09-30 200,117 59,353 55,472
2016-06-30 206,063 62,841 58,640

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • mixi's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • mixi'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:MXN 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 4 Analyst Estimates (S&P Global) See Below

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

DB:MXN Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2024-03-31
2023-03-31 238.10 238.10 238.10 1.00
2022-03-31 215.41 256.70 174.12 2.00
2021-03-31 254.48 273.70 216.33 3.00
2020-03-31 277.02 330.30 210.70 5.00
DB:MXN Past Financials Data
Date (Data in JPY Millions) EPS *
2019-03-31 350.26
2018-12-31 442.03
2018-09-30 383.78
2018-06-30 455.11
2018-03-31 533.48
2017-12-31 584.55
2017-09-30 778.66
2017-06-30 742.86
2017-03-31 730.85
2016-12-31 673.80
2016-09-30 663.68
2016-06-30 699.09

*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.
  • mixi is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess mixi'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.
mixi has a total score of 0/6, 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.

MXN Past Performance

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

DB:MXN Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 144,032.00 26,521.00 82,774.00
2018-12-31 159,641.00 33,763.00 87,089.00
2018-09-30 166,882.00 29,568.00 89,918.00
2018-06-30 175,426.00 35,369.00 91,122.00
2018-03-31 189,094.00 41,788.00 93,683.00
2017-12-31 199,607.00 46,129.00 95,341.00
2017-09-30 213,748.00 62,132.00 96,238.00
2017-06-30 208,046.00 60,002.00 93,885.00
2017-03-31 207,161.00 59,867.00 94,004.00
2016-12-31 201,504.00 55,854.00 93,732.00
2016-09-30 200,117.00 55,472.00 90,714.00
2016-06-30 206,063.00 58,640.00 90,569.00
2016-03-31 208,799.00 61,022.00 89,015.00
2015-12-31 194,938.00 57,894.00 82,525.00
2015-09-30 173,315.00 52,313.00 73,168.00
2015-06-30 150,280.00 46,007.00 62,983.00
2015-03-31 112,918.00 32,966.00 49,222.00
2014-12-31 74,063.00 20,450.00 35,006.00
2014-09-30 43,130.00 10,207.00 22,078.00
2014-06-30 22,729.00 2,945.00 13,254.00
2014-03-31 12,155.00 -227.00 8,278.00
2013-12-31 9,067.00 -1,540.00 6,239.00
2013-09-30 9,794.00 -903.00 6,162.00
2013-06-30 11,237.00 839.00 6,289.00
2013-03-31 12,632.00 1,654.00 6,421.00
2012-12-31 13,727.00 1,896.00 6,614.00
2012-09-30 14,070.00 1,614.00 6,905.00
2012-06-30 13,887.00 1,164.00 6,894.00

*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.
  • mixi has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • mixi used its assets less efficiently than the DE Interactive Media and Services industry average last year based on Return on Assets.
  • mixi's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess mixi'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 Interactive Media and Services industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
mixi 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.

MXN Health

 How is mixi'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 mixi's finances.

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

DB:MXN Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 178,989.00 0.00 144,417.00
2018-12-31 169,225.00 0.00 140,880.00
2018-09-30 169,736.00 0.00 147,921.00
2018-06-30 163,609.00 0.00 141,755.00
2018-03-31 170,433.00 0.00 156,190.00
2017-12-31 153,790.00 0.00 136,736.00
2017-09-30 158,795.00 0.00 145,061.00
2017-06-30 150,967.00 0.00 132,099.00
2017-03-31 150,528.00 0.00 134,278.00
2016-12-31 137,377.00 10.00 111,170.00
2016-09-30 128,014.00 0.00 119,144.00
2016-06-30 123,728.00 0.00 104,816.00
2016-03-31 121,488.00 0.00 126,316.00
2015-12-31 104,519.00 0.00 90,380.00
2015-09-30 94,825.00 0.00 84,133.00
2015-06-30 64,789.00 13,348.00 56,819.00
2015-03-31 53,568.00 13,348.00 65,413.00
2014-12-31 39,648.00 599.00 42,065.00
2014-09-30 31,327.00 500.00 28,549.00
2014-06-30 25,126.00 0.00 20,407.00
2014-03-31 22,426.00 0.00 17,818.00
2013-12-31 14,476.00 0.00 10,628.00
2013-09-30 14,662.00 0.00 12,247.00
2013-06-30 15,766.00 0.00 12,643.00
2013-03-31 16,291.00 0.00 13,199.00
2012-12-31 16,217.00 0.00 12,555.00
2012-09-30 15,774.00 0.00 12,450.00
2012-06-30 15,148.00 0.00 10,825.00
  • mixi has no debt.
  • mixi had no debt 5 years ago.
  • mixi has no debt, it does not need to be covered by operating cash flow.
  • mixi has no debt, therefore coverage of interest payments is not a concern.
X
Financial health checks
We assess mixi'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. mixi 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.

MXN Dividends

 What is mixi'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
4.76%
Current annual income from mixi dividends. Estimated to be 3.45% next year.
If you bought €2,000 of mixi shares you are expected to receive €95 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?
  • mixi's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.45%).
  • mixi's dividend is above the markets top 25% of dividend payers in Germany (3.81%).
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:MXN 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 4 Analyst Estimates (S&P Global) See Below
Europe Interactive Media and Services Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 1.4%
Germany Market Average Dividend Yield Market Cap Weighted Average of 326 Stocks 3.1%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.5%
Germany Top 25% Dividend Yield 75th Percentile 3.8%

Industry and Market average data is calculated daily.

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

DB:MXN Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2024-03-31
2023-03-31
2022-03-31 35.00 1.00
2021-03-31 78.00 4.00
2020-03-31 90.20 5.00
DB:MXN Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2019-05-10 110.000 4.972
2019-02-13 120.000 4.654
2019-02-07 120.000 4.535
2018-11-09 120.000 4.724
2018-11-08 120.000 4.642
2018-06-27 124.000 4.626
2018-05-10 124.000 3.741
2017-06-28 121.000 2.431
2017-05-10 121.000 1.786
2017-02-09 147.000 2.813
2016-06-29 129.000 3.297
2016-05-10 129.000 3.079
2016-02-09 144.000 3.734
2016-02-05 144.000 3.970
2015-11-11 140.000 3.192
2015-11-06 129.000 2.945
2015-06-26 129.000 2.743
2015-05-12 129.000 2.365
2015-02-10 112.000 2.460
2015-02-06 112.000 2.497
2014-11-11 98.000 2.036
2014-11-07 98.000 1.581
2014-08-08 20.000 0.357
2014-06-25 2.800 0.069
2014-05-14 2.800 0.120
2013-08-09 2.400 0.516
2013-06-26 4.400 1.568
2013-05-15 2.400 0.790
2013-02-06 3.600 1.077
2012-11-02 3.600 0.995
2012-08-03 3.600 1.406
2012-06-27 3.600 1.436
2012-05-11 3.600 1.189
2012-02-03 2.000 0.464
2011-11-02 2.000 0.432
2011-08-04 2.000 0.354
2011-06-29 2.000 0.270
2011-05-10 2.000 0.320
2011-02-10 1.000 0.146
2011-02-04 1.000 0.116
2010-06-25 1.000 0.114
2010-05-13 1.000 0.119
2010-05-12 1.000 0.099

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

  • mixi has been paying a dividend for less than 10 years and during this time payments have been volatile (annual drop of over 20%).
  • Dividend payments have increased, but mixi only paid a dividend in the past 9 years.
Current Payout to shareholders
What portion of mixi's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (2.9x 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 mixi'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 mixi afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. mixi has a total score of 3/6, see the detailed checks below.


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

MXN Management

 What is the CEO of mixi'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
Koki Kimura
AGE 43
TENURE AS CEO 0.9 years
CEO Bio

Mr. Koki Kimura has been President and Representative Director at mixi, Inc. since June 2018 and serves as its Corporate Officer. Mr. Kimura was a Director at Mixi, Inc. since August 2015. He served as its General Manager of Eflag Studio Division until June 2018. Mr. Kimura is a Corporate Officer of Mixi, Inc., since April 2018. He joined mixi, Inc. in 2008. At mixi's Game Department, he was in charge of planning a number of communication games such as "Sunshine Ranch." Following that, he helped launch the Monster Strike Project. He was made a corporate officer in January 2015 and appointed to the board of directors in June of the same year. Prior to joining mixi, he worked for companies such as an electrical equipment company and a mobile content company.

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

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

1.5
Average Tenure
43
Average Age
  • The average tenure for the mixi management team is less than 2 years, this suggests a new team.
Management Team

Yasuhiro Ogino

TITLE
Corporate Officer of Wellness
COMPENSATION
¥101M
AGE
45
TENURE
7.5 yrs

Kenji Kasahara

TITLE
Founder
AGE
43
TENURE
19.9 yrs

Koki Kimura

TITLE
President
AGE
43
TENURE
0.9 yrs

Hiroyuki Ohsawa

TITLE
Corporate Officer of Finance & Group Management and Director
TENURE
0.9 yrs

Masahiko Okuda

TITLE
Corporate Officer of Compliance & Operations and Director
TENURE
0.9 yrs

Kosuke Taru

TITLE
Head of Monster Strike Business Div. - XFLAG Studio & Corporate Officer of Digital Entertainment
TENURE
2.1 yrs

Yuko Nemoto

TITLE
Corporate Officer & Head of Operations for Monster Strike
Board of Directors Tenure

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

2.3
Average Tenure
45.5
Average Age
  • The average tenure for the mixi board of directors is less than 3 years, this suggests a new board.
Board of Directors

Kenji Kasahara

TITLE
Founder
AGE
43
TENURE
2.6 yrs

Koki Kimura

TITLE
President
AGE
43
TENURE
3.8 yrs

Hiroyuki Ohsawa

TITLE
Corporate Officer of Finance & Group Management and Director
TENURE
0.9 yrs

Masahiko Okuda

TITLE
Corporate Officer of Compliance & Operations and Director
TENURE
0.9 yrs

Kosuke Taru

TITLE
Head of Monster Strike Business Div. - XFLAG Studio & Corporate Officer of Digital Entertainment
TENURE
1.9 yrs

Tatsuya Aoyagi

TITLE
Outside Director
AGE
47
TENURE
6.9 yrs

Satoshi Shima

TITLE
Outside Director
TENURE
1.9 yrs

Naoko Shimura

TITLE
Outside Director
AGE
44
TENURE
0.9 yrs

Takako Kato

TITLE
Outside Audit & Supervisory Board Member
AGE
67
TENURE
14.8 yrs

Takayuki Sato

TITLE
Outside Audit & Supervisory Board Member
AGE
49
TENURE
11.9 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 mixi'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. mixi 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.

MXN News

Simply Wall St News

MXN Company Info

Description

mixi, Inc. provides social networking services under the mixi brand name in Japan. Its entertainment business comprises Fight League, Monster Strike, and Monster Strike Stadium gaming applications. The company’s media platform business include Family Album Mitene, a family photo and video sharing app; minimo, a salon artist booking app; social networking service (SNS) that offers spaces for communication focusing on friendly interconnection; Find Job !, a job search Website for people working in the Web industry; COSMiKA, a business platform for entrepreneurs and freelancers; Pancy, a dating app; nohana, a photobook creation service for families; Ecoyomi, a calendar postcard creation app; and STUDIO nohana, a casual photo studio for kids and family. It also promotes workstyle for challenged people; and operates XFLAG stores. The company was formerly known as eMecury Co., Ltd. and changed its name to mixi, Inc. in February 2006. mixi, Inc. was founded in 1999 and is headquartered in Tokyo, Japan.

Details
Name: mixi, Inc.
MXN
Exchange: DB
Founded: 1999
¥1,418,550,888
75,349,550
Website: http://www.mixi.co.jp
Address: mixi, Inc.
Sumitomo Fudosan Shibuya First Tower,
7th Floor,
Tokyo,
150-0011,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 2121 Common Stock The Tokyo Stock Exchange JP JPY 14. Sep 2006
OTCPK MIXI.F Common Stock Pink Sheets LLC US USD 14. Sep 2006
DB MXN Common Stock Deutsche Boerse AG DE EUR 14. Sep 2006
Number of employees
Current staff
Staff numbers
872
mixi employees.
Industry
Interactive Media and Services
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/19 22:26
End of day share price update: 2019/05/17 00:00
Last estimates confirmation: 2019/05/14
Last earnings filing: 2019/05/10
Last earnings reported: 2019/03/31
Last annual earnings reported: 2019/03/31


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

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