Loading...

Broadleaf

OTCPK:BRDL.F
Snowflake Description

Excellent balance sheet with acceptable track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
BRDL.F
OTCPK
¥60B
Market Cap
  1. Home
  2. US
  3. Software
Company description

Broadleaf Co., Ltd. develops and provides software and IT solutions and services for the automotive aftermarket and other business sectors and industries in Japan. The last earnings update was 9 days ago. More info.


Add to Portfolio Compare Print
BRDL.F Share Price and Events
7 Day Returns
0%
OTCPK:BRDL.F
2.6%
US Software
1.6%
US Market
1 Year Returns
-23.8%
OTCPK:BRDL.F
28.3%
US Software
12.4%
US Market
BRDL.F Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Broadleaf (BRDL.F) 0% 0% - -23.8% - -
US Software 2.6% 4.9% -1% 28.3% 95.3% 167.2%
US Market 1.6% 2.3% -2.2% 12.4% 55.2% 105.4%
1 Year Return vs Industry and Market
  • BRDL.F underperformed the Software industry which returned 28.3% over the past year.
  • BRDL.F underperformed the Market in United States of America which returned 12.4% over the past year.
Price Volatility
BRDL.F
Industry
5yr Volatility vs Market
Related Companies

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

BRDL.F Value

 Is Broadleaf 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 Broadleaf 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 Broadleaf.

OTCPK:BRDL.F Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 11.1%
Perpetual Growth Rate 10-Year US Government Bond Rate 3%

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 OTCPK:BRDL.F
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 3%
Equity Risk Premium S&P Global 7.1%
Software Unlevered Beta Simply Wall St/ S&P Global 1.15
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.146 (1 + (1- 30.86%) (1.04%))
1.154
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.15
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.95% + (1.154 * 7.05%)
11.09%

Discounted Cash Flow Calculation for OTCPK:BRDL.F using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Broadleaf 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.

OTCPK:BRDL.F DCF 1st Stage: Next 5 year cash flow forecast
2019 2020 2021 2022 2023
Levered FCF (JPY, Millions) 1,537.96 1,585.86 1,635.26 1,686.20 1,738.72
Source Est @ 3.11% Est @ 3.11% Est @ 3.11% Est @ 3.11% Est @ 3.11%
Present Value
Discounted (@ 11.09%)
1,384.46 1,285.10 1,192.87 1,107.26 1,027.80
Present value of next 5 years cash flows ¥5,997.49
OTCPK:BRDL.F DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2023 × (1 + g) ÷ (Discount Rate – g)
= ¥1,738.72 × (1 + 2.95%) ÷ (11.09% – 2.95%)
¥21,997.57
Present Value of Terminal Value = Terminal Value ÷ (1 + r)5
= ¥21,997.57 ÷ (1 + 11.09%)5
¥13,003.25
OTCPK:BRDL.F Total Equity Value
Calculation Result
Total Equity Value = Present value of next 5 years cash flows + Terminal Value
= ¥5,997.49 + ¥13,003.25
¥19,000.74
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥19,000.74 / 87.30
¥1.97
OTCPK:BRDL.F Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in OTCPK:BRDL.F represents 0.00905x of TSE:3673
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.00905x
Value per Share
(Listing Adjusted, USD)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 217.64 x 0.00905
$1.97
Value per share (USD) From above. $1.97
Current discount Discount to share price of $6.20
= -1 x ($6.20 - $1.97) / $1.97
-214.7%

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

  • The current share price of Broadleaf 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 Broadleaf's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Broadleaf's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OTCPK:BRDL.F PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-09-30) in JPY ¥28.69
TSE:3673 Share Price ** TSE (2018-08-14) in JPY ¥685
United States of America Software Industry PE Ratio Median Figure of 70 Publicly-Listed Software Companies 45.87x
United States of America Market PE Ratio Median Figure of 2,971 Publicly-Listed Companies 18.17x

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

** Primary Listing of Broadleaf.

OTCPK:BRDL.F PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSE:3673 Share Price ÷ EPS (both in JPY)

= 685 ÷ 28.69

23.87x

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

  • Broadleaf is good value based on earnings compared to the US Software industry average.
  • Broadleaf is overvalued based on earnings compared to the United States of America market.
Price based on expected Growth
Does Broadleaf's expected growth come at a high price?
Raw Data
OTCPK:BRDL.F PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 23.87x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
5.8%per year
United States of America Software Industry PEG Ratio Median Figure of 58 Publicly-Listed Software Companies 2.86x
United States of America Market PEG Ratio Median Figure of 2,086 Publicly-Listed Companies 1.27x

*Line of best fit is calculated by linear regression .

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

  • Unable to calculate PEG ratio for Broadleaf, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Broadleaf's assets?
Raw Data
OTCPK:BRDL.F PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-09-30) in JPY ¥228.57
TSE:3673 Share Price * TSE (2018-08-14) in JPY ¥685
United States of America Software Industry PB Ratio Median Figure of 207 Publicly-Listed Software Companies 5.37x
United States of America Market PB Ratio Median Figure of 4,972 Publicly-Listed Companies 1.88x
OTCPK:BRDL.F PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:3673 Share Price ÷ Book Value per Share (both in JPY)

= 685 ÷ 228.57

3x

* Primary Listing of Broadleaf.

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

  • Broadleaf is good value based on assets compared to the US Software industry average.
X
Value checks
We assess Broadleaf'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 Software 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 Software industry average (and greater than 0)? (1 check)
  5. Broadleaf 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.

BRDL.F Future Performance

 How is Broadleaf expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

  • No analysts cover Broadleaf, future earnings growth has been estimated based on fundamentals.
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
5.8%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Broadleaf expected to grow at an attractive rate?
  • Broadleaf's earnings growth is expected to exceed the low risk savings rate of 3%.
Growth vs Market Checks
  • Broadleaf's earnings growth is positive but not above the United States of America market average.
  • Unable to compare Broadleaf's revenue growth to the United States of America market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
OTCPK:BRDL.F Future Growth Rates Data Sources
Data Point Source Value (per year)
OTCPK:BRDL.F Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts 5.8%
United States of America Software Industry Earnings Growth Rate Market Cap Weighted Average 19.1%
United States of America Software Industry Revenue Growth Rate Market Cap Weighted Average 10.8%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 14.4%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.3%

*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
OTCPK:BRDL.F Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:BRDL.F Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
OTCPK:BRDL.F Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2018-09-30 20,810 3,614 2,519
2018-06-30 20,357 3,510 2,371
2018-03-31 19,332 2,684 2,130
2017-12-31 18,194 2,557 1,932
2017-09-30 17,264 2,374
2017-06-30 16,489 1,774 1,811
2017-03-31 16,593 1,797
2016-12-31 16,760 3,141 1,875
2016-09-30 16,691 1,352
2016-06-30 16,696 3,263 1,398
2016-03-31 16,818 1,407
2015-12-31 16,824 656 1,252

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Broadleaf's earnings are expected to grow by 5.8% yearly, however this is not considered high growth (20% yearly).
  • Unable to determine if Broadleaf is high growth as no revenue estimate data is available.
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
OTCPK:BRDL.F 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 0 Analyst Estimates (S&P Global) See Below

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

OTCPK:BRDL.F Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
OTCPK:BRDL.F Past Financials Data
Date (Data in JPY Millions) EPS *
2018-09-30 28.69
2018-06-30 26.92
2018-03-31 24.10
2017-12-31 21.81
2017-09-30 26.53
2017-06-30 19.91
2017-03-31 19.32
2016-12-31 19.73
2016-09-30 14.05
2016-06-30 14.36
2016-03-31 14.33
2015-12-31 12.62

*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.
  • Unable to establish if Broadleaf will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Broadleaf'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 United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America 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.
Broadleaf 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.

BRDL.F Past Performance

  How has Broadleaf 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 Broadleaf's growth in the last year to its industry (Software).
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.
  • Broadleaf's year on year earnings growth rate has been positive over the past 5 years.
  • Broadleaf's 1-year earnings growth is less than its 5-year average (6.1% vs 14.1%)
  • Broadleaf's earnings growth has not exceeded the US Software industry average in the past year (6.1% vs 11.9%).
Earnings and Revenue History
Broadleaf'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 Broadleaf Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:BRDL.F Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-09-30 20,810.00 2,519.00 11,573.00
2018-06-30 20,357.00 2,371.00 11,382.00
2018-03-31 19,332.00 2,130.00 10,903.00
2017-12-31 18,194.00 1,932.00 10,300.00
2017-09-30 17,263.78 2,373.58 8,966.96
2017-06-30 16,489.19 1,811.44 8,911.08
2017-03-31 16,593.27 1,797.45 8,726.41
2016-12-31 16,760.00 1,875.00 8,806.00
2016-09-30 16,691.01 1,351.85 9,362.62
2016-06-30 16,695.68 1,398.02 9,330.92
2016-03-31 16,817.55 1,406.62 9,519.54
2015-12-31 16,824.28 1,251.76 9,455.48
2015-09-30 17,277.19 1,218.73 9,873.03
2015-06-30 18,135.75 1,726.20 9,949.93
2015-03-31 17,066.49 1,186.52 9,880.11
2014-12-31 18,894.04 2,193.21 9,907.50

*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.
  • Broadleaf has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Broadleaf used its assets more efficiently than the US Software industry average last year based on Return on Assets.
  • Broadleaf has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Broadleaf'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 Software 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.
Broadleaf 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.

BRDL.F Health

 How is Broadleaf'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 Broadleaf's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Broadleaf is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Broadleaf's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Broadleaf's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 15.3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

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

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

All data from Broadleaf Company Filings, last reported 1 month ago.

OTCPK:BRDL.F Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2018-09-30 19,954.00 619.00 4,372.00
2018-06-30 19,617.00 751.00 4,889.00
2018-03-31 18,736.00 906.00 4,410.00
2017-12-31 19,737.00 1,105.00 5,970.00
2017-09-30 18,805.00 1,267.00 4,989.00
2017-06-30 18,643.00 1,379.00 6,407.00
2017-03-31 18,001.00 1,544.00 6,441.00
2016-12-31 19,159.00 1,727.00 7,738.00
2016-09-30 18,376.52 1,852.50 7,911.68
2016-06-30 19,309.41 2,037.44 8,882.63
2016-03-31 19,114.63 2,201.53 8,577.92
2015-12-31 19,385.96 2,382.93 8,384.66
2015-09-30 18,972.57 2,516.93 7,609.46
2015-06-30 19,814.88 2,687.52 9,249.17
2015-03-31 19,213.36 193.86 5,804.18
2014-12-31 21,294.32 970.54 10,671.69
  • Broadleaf's level of debt (3.1%) compared to net worth is satisfactory (less than 40%).
  • Unable to establish if Broadleaf's debt level has increased without past 5-year debt data.
  • Debt is well covered by operating cash flow (583.8%, greater than 20% of total debt).
  • Broadleaf earns more interest than it pays, coverage of interest payments is not a concern.
X
Financial health checks
We assess Broadleaf'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. Broadleaf 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.

BRDL.F Dividends

 What is Broadleaf'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
1.9%
Current annual income from Broadleaf dividends.
If you bought $2,000 of Broadleaf shares you are expected to receive $38 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?
  • Broadleaf's pays a higher dividend yield than the bottom 25% of dividend payers in United States of America (1.37%).
  • Broadleaf's dividend is below the markets top 25% of dividend payers in United States of America (3.5%).
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
OTCPK:BRDL.F 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 0 Analyst Estimates (S&P Global) See Below
United States of America Software Industry Average Dividend Yield Market Cap Weighted Average of 24 Stocks 1.6%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 1977 Stocks 2.4%
United States of America Minimum Threshold Dividend Yield 10th Percentile 0.8%
United States of America Bottom 25% Dividend Yield 25th Percentile 1.4%
United States of America Top 25% Dividend Yield 75th Percentile 3.5%

Industry and Market average data is calculated daily.

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

OTCPK:BRDL.F Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
OTCPK:BRDL.F Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2018-08-10 13.000 1.870
2018-08-03 13.000 1.852
2018-03-28 11.000 1.867
2018-02-14 11.000 1.926
2017-08-04 11.000 2.273
2017-05-12 11.000 3.088
2017-03-31 12.500 3.563
2016-10-28 6.250 1.926
2016-07-28 6.250 2.332
2016-02-10 6.250 2.233

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

  • Whilst dividend payments have been stable, Broadleaf has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Broadleaf only paid a dividend in the past 3 years.
Current Payout to shareholders
What portion of Broadleaf's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (5.2x 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 Broadleaf'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 Broadleaf afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Broadleaf 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.

BRDL.F Management

 What is the CEO of Broadleaf'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
Kenji Oyama
AGE 50
CEO Bio

Mr. Kenji Oyama has been President and Representative Director of Broadleaf Co., Ltd. since June 2006 and serves as its Chief Executive Officer. Mr. Oyama served as Executive Officer and General Manager of Marketing and Sales Department at Being Co., Ltd. since July 2002. He joined Being Co.,Ltd. in April 1987 and served as its Vice President since July 2000. He served as President and Chief Executive Officer of Being Investments Corp. since December 1996. He served as a Director of Being Co.,Ltd. since April 1989.

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

Kenji Oyama

TITLE
President
AGE
50

Kenichi Yamanaka

TITLE
COO, Executive VP & Director
AGE
50

Makoto Nakatsuka

TITLE
President of ITX Corporation
AGE
61

Toshiyuki Hasegawa

TITLE
Executive Officer

Naruyuki Suzuki

TITLE
Executive Officer

Hirohito Hattori

TITLE
Executive Officer

Sadahiro Takeda

TITLE
Executive Officer

Tsuyoshi Yano

TITLE
Executive Officer

Toru Ariyama

TITLE
Corporate Planning Section Manager
Board of Directors Tenure

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

5.7
Average Tenure
62
Average Age
  • The tenure for the Broadleaf board of directors is about average.
Board of Directors

Kenichi Yamanaka

TITLE
COO, Executive VP & Director
AGE
50
TENURE
6.7 yrs

Morio Kizawa

TITLE
External Director
AGE
74
TENURE
6.7 yrs

Kenji Oyama

TITLE
President
AGE
50
TENURE
12.4 yrs

Kiichiro Watanabe

TITLE
External Director
AGE
59
TENURE
4.7 yrs

Shigeru Ikeda

TITLE
External Director
AGE
77
TENURE
2.7 yrs

Shinya Aoki

TITLE
Full-Time Corporate Auditor
AGE
72
TENURE
11.5 yrs

Tomoji Ishii

TITLE
External Corporate Auditor
AGE
65
TENURE
4.7 yrs

Tsuyoshi Nishimoto

TITLE
External Corporate Auditor
AGE
45
TENURE
0.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Start End Shares Max Price ($) Value ($)
X
Management checks
We assess Broadleaf'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. Broadleaf 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.

BRDL.F News

External News
Loading...
Simply Wall St News

BRDL.F Company Info

Map
Description

Broadleaf Co., Ltd. develops and provides software and IT solutions and services for the automotive aftermarket and other business sectors and industries in Japan. The company offers business application software to support the creation of new businesses; and an electronic ordering system that links business applications to create a network of ordering tasks carried out by auto parts dealers and maintenance shops. It also provides applications for cell phone dealers, travel and charter bus operators, and machinery tool dealers. In addition, the company offers hardware/applications maintenance services; and OTRS software to support its clients’ business, as well as other services, including the WEB conference system and public wireless LAN services. Further, it supplies PCs, liquid crystal displays, tablet terminals, printers, and peripheral equipment. The company was founded in 2005 and is headquartered in Tokyo, Japan.

Details
Name: Broadleaf Co., Ltd.
BRDL.F
Exchange: OTCPK
Founded: 2005
¥525,606,942
87,304,464
Website: http://www.broadleaf.co.jp
Address: Broadleaf Co., Ltd.
Glass Cube Shinagawa,
Floor 8,
Tokyo,
140-0002,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 3673 Common Stock The Tokyo Stock Exchange JP JPY 22. Mar 2013
OTCPK BRDL.F Common Stock Pink Sheets LLC US USD 22. Mar 2013
DB 9BL Common Stock Deutsche Boerse AG DE EUR 22. Mar 2013
Number of employees
Current staff
Staff numbers
928
Broadleaf employees.
Industry
Application Software
Software
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2018/11/11 21:40
End of day share price update: 2018/08/14 00:00
Last estimates confirmation: 2018/02/14
Last earnings filing: 2018/11/02
Last earnings reported: 2018/09/30
Last annual earnings reported: 2017/12/31


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.