Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Sanyo Chemical Industries Ltd. (4471.T)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$4,714.17 - $6,941.10$5,783.38
Multi-Stage$11,685.41 - $12,891.27$12,276.26
Blended Fair Value$9,029.82
Current Price$4,120.00
Upside119.17%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS4.81%8.55%169.97169.70169.20164.28139.37134.39114.64109.5889.6979.79
YoY Growth--0.16%0.29%3.00%17.87%3.70%17.23%4.62%22.18%12.41%6.65%
Dividend Yield--4.65%4.22%3.99%3.45%2.58%2.90%2.00%2.28%1.70%2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)13,629.00
(-) Cash Dividends Paid (M)3,760.00
(=) Cash Retained (M)9,869.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,725.801,703.631,022.18
Cash Retained (M)9,869.009,869.009,869.00
(-) Cash Required (M)-2,725.80-1,703.63-1,022.18
(=) Excess Retained (M)7,143.208,165.388,846.83
(/) Shares Outstanding (M)22.1222.1222.12
(=) Excess Retained per Share322.91369.12399.92
LTM Dividend per Share169.97169.97169.97
(+) Excess Retained per Share322.91369.12399.92
(=) Adjusted Dividend492.88539.09569.89
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate-3.59%-2.59%-1.59%
Fair Value$4,714.17$5,783.38$6,941.10
Upside / Downside14.42%40.37%68.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)13,629.0013,275.5512,931.2612,595.9112,269.2511,951.0612,309.59
Payout Ratio27.59%40.07%52.55%65.04%77.52%90.00%92.50%
Projected Dividends (M)3,760.005,319.596,795.768,191.789,510.8310,755.9511,386.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate-3.59%-2.59%-1.59%
Year 1 PV (M)4,944.284,995.575,046.85
Year 2 PV (M)5,870.685,993.106,116.78
Year 3 PV (M)6,577.396,784.206,995.30
Year 4 PV (M)7,097.727,396.827,705.28
Year 5 PV (M)7,460.617,855.658,267.26
PV of Terminal Value (M)226,547.15238,543.00251,041.71
Equity Value (M)258,497.82271,568.34285,173.18
Shares Outstanding (M)22.1222.1222.12
Fair Value$11,685.41$12,276.26$12,891.27
Upside / Downside183.63%197.97%212.89%

High-Yield Dividend Screener

« Prev Page 10 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BNGA.JKPT Bank CIMB Niaga Tbk8.91%$157.7256.96%
QIGD.QAQatari Investors Group Q.S.C.8.91%$0.1397.17%
MCS-R.BKM.C.S. Steel Public Company Limited8.90%$0.7434.29%
0QR1.LSchweiter Technologies AG8.89%$22.4090.72%
0816.HKJinmao Property Services Co., Limited8.88%$0.2355.27%
3492.TMIRARTH Real Estate Investment Corporation8.88%$8,301.0988.12%
3998.HKBosideng International Holdings Limited8.86%$0.4070.17%
PJP.WAPJP Makrum S.A.8.86%$1.4265.03%
603565.SSShanghai Zhonggu Logistics Co., Ltd.8.84%$0.8987.23%
ALVAP.PAKumulus Vape S.A.8.83%$0.3724.09%
IPS.PAIpsos S.A.8.83%$2.9938.93%
RFF.AXRural Funds Group8.83%$0.1715.19%
KOV.AXKorvest Ltd8.81%$1.2460.47%
0QUS.LG5 Entertainment AB (publ)8.80%$8.0594.74%
9620.SRBalsm Alofoq Medical Co.8.80%$2.4063.98%
PPM.AXPepper Money Limited8.80%$0.2044.77%
VK.PAVallourec S.A.8.80%$1.4183.22%
BBNI.JKPT Bank Negara Indonesia (Persero) Tbk8.79%$374.4666.86%
KJL.BKKijcharoen Engineering Electric Public Company Limited8.79%$0.5473.06%
0856.HKVSTECS Holdings Limited8.78%$0.7147.24%
BA-R.BKBangkok Airways Public Company Limited8.78%$1.3083.23%
PFRM3.SAProfarma Distribuidora de Produtos Farmacêuticos S.A.8.78%$0.7478.88%
0001.HKCK Hutchison Holdings Limited8.77%$4.7359.96%
NOBLE-R.BKNoble Development Public Company Limited8.75%$0.1927.34%
RANA.OLRana Gruber ASA8.75%$6.7583.80%
PDG.BKProdigy Public Company Limited8.74%$0.2690.35%
WHC.AXWhitehaven Coal Limited8.74%$0.6856.57%
DLTA.JKPT Delta Djakarta Tbk8.73%$175.4299.09%
8371.HKTaste Gourmet Group Limited8.70%$0.1853.44%
TRAN.BACompañía de Transporte de Energía Eléctrica en Alta Tensión Transener S.A.8.70%$301.7991.83%
0257.HKChina Everbright Environment Group Limited8.69%$0.4235.73%
EMB.AXEmbelton Limited8.69%$0.7069.10%
HP3A.DERingmetall SE8.69%$0.2438.33%
RDTX.JKPT Roda Vivatex Tbk8.69%$1,103.9395.63%
S56.SISamudera Shipping Line Ltd8.69%$0.1060.61%
1307.TWSan Fang Chemical Industry Co., Ltd.8.68%$2.7091.10%
ASIZ.LAberforth Split Level Income ZDP 20248.68%$11.0447.29%
PIC.AXPerpetual Equity Investment Company Limited8.68%$0.1197.90%
CPHN.SWCPH Chemie + Papier Holding AG8.66%$5.9989.84%
JIN.AXJumbo Interactive Limited8.66%$0.9974.11%
PM-R.BKPremier Marketing Public Company Limited8.66%$1.0390.60%
0546.HKFufeng Group Limited8.65%$0.7030.72%
ITB.DEImperial Brands PLC8.65%$3.0955.77%
LOGG3.SALOG Commercial Properties e Participações S.A.8.64%$2.1949.79%
5547.TWOJioushun Construction Co., Ltd.8.63%$2.2658.13%
TWD.AXTamawood Limited8.62%$0.2480.43%
UNITED.HEUnited Bankers Oyj8.60%$1.6153.91%
DDR.AXDicker Data Limited8.58%$0.8796.73%
PATO.BKPato Chemical Industry Public Company Limited8.58%$0.6098.05%
0371.HKBeijing Enterprises Water Group Limited8.56%$0.2164.00%