Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SoftBank Group Corp. (0R15.L)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$9,286.67 - $13,682.63$11,396.27
Multi-Stage$21,526.79 - $23,768.10$22,624.95
Blended Fair Value$17,010.61
Current Price$10,415.00
Upside63.33%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-1.39%3.03%44.3044.5448.6152.4960.0447.5133.1633.1632.0232.68
YoY Growth---0.52%-8.38%-7.39%-12.58%26.36%43.28%0.00%3.55%-2.00%-0.63%
Dividend Yield--0.43%0.42%0.72%1.00%0.76%0.86%0.63%0.83%0.68%0.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,745,189.00
(-) Cash Dividends Paid (M)72,825.00
(=) Cash Retained (M)1,672,364.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)349,037.80218,148.63130,889.18
Cash Retained (M)1,672,364.001,672,364.001,672,364.00
(-) Cash Required (M)-349,037.80-218,148.63-130,889.18
(=) Excess Retained (M)1,323,326.201,454,215.381,541,474.83
(/) Shares Outstanding (M)1,445.061,445.061,445.06
(=) Excess Retained per Share915.761,006.331,066.72
LTM Dividend per Share50.4050.4050.40
(+) Excess Retained per Share915.761,006.331,066.72
(=) Adjusted Dividend966.151,056.731,117.12
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate-3.39%-2.39%-1.39%
Fair Value$9,286.67$11,396.27$13,682.63
Upside / Downside-10.83%9.42%31.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,745,189.001,703,489.601,662,786.571,623,056.091,584,274.931,546,420.401,592,813.01
Payout Ratio4.17%21.34%38.50%55.67%72.83%90.00%92.50%
Projected Dividends (M)72,825.00363,496.07640,235.02903,541.701,153,899.991,391,778.361,473,352.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate-3.39%-2.39%-1.39%
Year 1 PV (M)337,302.23340,793.59344,284.95
Year 2 PV (M)551,287.84562,759.48574,349.25
Year 3 PV (M)721,949.26744,600.44767,720.51
Year 4 PV (M)855,551.47891,527.93928,627.26
Year 5 PV (M)957,563.421,008,157.901,060,868.74
PV of Terminal Value (M)27,683,881.3429,146,606.1330,670,516.18
Equity Value (M)31,107,535.5732,694,445.4734,346,366.88
Shares Outstanding (M)1,445.061,445.061,445.06
Fair Value$21,526.79$22,624.95$23,768.10
Upside / Downside106.69%117.23%128.21%

High-Yield Dividend Screener

Page 1 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ATOM3.SAAtom Empreendimentos e Participações S.A.19.90%$0.5871.92%
3698.HKHuishang Bank Corporation Limited19.56%$0.6428.80%
SVAV.MESollers Public Joint Stock Company19.34%$110.6440.44%
0536.HKTradelink Electronic Commerce Limited19.33%$0.2086.09%
3658.HKNew Hope Service Holdings Limited19.28%$0.3766.51%
0123.HKYuexiu Property Company Limited19.19%$0.7790.88%
0N7I.LCairo Communication S.p.A.19.19%$0.3654.94%
1798.HKChina Datang Corporation Renewable Power Co., Limited19.01%$0.4063.00%
LBS.TOLife & Banc Split Corp.19.00%$2.2540.31%
HMSB.DEH & M Hennes & Mauritz AB (publ)18.98%$3.2647.98%
0608.HKHigh Fashion International Limited18.79%$0.3150.08%
0U8N.LCredicorp Ltd.18.72%$53.8266.14%
CAASChina Automotive Systems, Inc.18.61%$0.8072.30%
KRSB.MEPJSC Krasnoyarskenergosbyt18.38%$4.0782.55%
1127.HKLion Rock Group Limited18.37%$0.2547.23%
HAVAS.ASHavas S.A.18.35%$3.1490.23%
1480.HKYan Tat Group Holdings Limited18.33%$0.2249.33%
NA-PC.TONational Bank of Canada18.32%$4.9348.59%
1412.HKQ P Group Holdings Limited18.24%$0.2973.74%
FVJ.FFortescue Metals Group Limited18.16%$2.2776.64%
YATO.MCAtom Hoteles SOCIMI, S.A.18.06%$2.8568.99%
0327.HKPAX Global Technology Limited17.98%$0.9261.66%
1MO.FHello Group Inc.17.92%$1.0440.52%
PIN.BKPinthong Industrial Park Public Company Limited17.92%$0.7680.79%
1883.HKCITIC Telecom International Holdings Limited17.86%$0.4487.51%
6896.HKGolden Throat Holdings Group Company Limited17.79%$0.5576.14%
VOT.WAVotum S.A.17.65%$8.1559.83%
ALTUR.PAAltur Investissement SCA, SCR17.58%$1.9337.11%
O7F1.FOdfjell SE17.55%$1.7873.02%
2219.HKChaoju Eye Care Holdings Limited17.38%$0.4784.16%
001390.KSKG Chemical Corporation17.24%$884.5197.69%
2360.HKBest Mart 360 Holdings Limited17.23%$0.3582.20%
ALSAS.PAStradim Espace Finances S.A.17.16%$0.8055.65%
9615.SRMufeed Company17.11%$5.3935.54%
LPPF.JKPT Matahari Department Store Tbk17.09%$300.0082.85%
0LNT.LFugro N.V.17.06%$1.5239.50%
0458.HKTristate Holdings Limited17.02%$0.3133.15%
2283.HKTK Group (Holdings) Limited16.99%$0.4372.10%
1263.HKPC Partner Group Limited16.85%$0.9063.10%
2603.TWEvergreen Marine Corporation (Taiwan) Ltd.16.83%$32.4977.53%
ALHRG.PAHerige16.78%$3.6697.55%
TD-PFJ.TOThe Toronto-Dominion Bank NCUM 5Y PFD SR1816.67%$4.3836.07%
S7MB.BESecuritas AB (publ)16.59%$2.2523.09%
1184.HKS.A.S. Dragon Holdings Limited16.56%$0.7552.32%
PBR-APetróleo Brasileiro S.A. - Petrobras16.54%$1.8786.52%
VRLA.PAVerallia S.A.16.47%$3.8397.79%
6668.HKE-Star Commercial Management Company Limited16.42%$0.2372.71%
0098.HKXingfa Aluminium Holdings Limited16.13%$1.1729.94%
ING.AXInghams Group Limited16.09%$0.4179.67%
1234.HKChina Lilang Limited16.04%$0.5466.61%