Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Fujitsu Limited (6702.T)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$1,750.50 - $2,528.29$2,129.12
Multi-Stage$3,724.31 - $4,108.87$3,912.74
Blended Fair Value$3,020.93
Current Price$3,484.00
Upside-13.29%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS8.84%11.58%27.5826.2225.1723.2122.3018.0614.8411.429.219.22
YoY Growth--5.17%4.18%8.47%4.06%23.51%21.64%30.02%23.89%-0.01%-0.01%
Dividend Yield--0.78%1.03%1.35%1.37%1.07%1.43%1.97%1.70%1.11%2.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)446,173.00
(-) Cash Dividends Paid (M)50,506.00
(=) Cash Retained (M)395,667.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)89,234.6055,771.6333,462.98
Cash Retained (M)395,667.00395,667.00395,667.00
(-) Cash Required (M)-89,234.60-55,771.63-33,462.98
(=) Excess Retained (M)306,432.40339,895.38362,204.03
(/) Shares Outstanding (M)1,796.051,796.051,796.05
(=) Excess Retained per Share170.61189.25201.67
LTM Dividend per Share28.1228.1228.12
(+) Excess Retained per Share170.61189.25201.67
(=) Adjusted Dividend198.73217.37229.79
WACC / Discount Rate7.29%7.29%7.29%
Growth Rate-3.65%-2.65%-1.65%
Fair Value$1,750.50$2,129.12$2,528.29
Upside / Downside-49.76%-38.89%-27.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)446,173.00434,355.75422,851.49411,651.93400,749.00390,134.84401,838.89
Payout Ratio11.32%27.06%42.79%58.53%74.26%90.00%92.50%
Projected Dividends (M)50,506.00117,518.68180,946.16240,931.35297,612.10351,121.36371,700.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.29%7.29%7.29%
Growth Rate-3.65%-2.65%-1.65%
Year 1 PV (M)108,408.29109,533.43110,658.56
Year 2 PV (M)153,978.67157,191.45160,437.39
Year 3 PV (M)189,129.86195,079.94201,153.52
Year 4 PV (M)215,512.74224,599.94233,971.53
Year 5 PV (M)234,549.88246,976.75259,924.84
PV of Terminal Value (M)5,787,481.596,094,112.656,413,604.84
Equity Value (M)6,689,061.047,027,494.167,379,750.69
Shares Outstanding (M)1,796.051,796.051,796.05
Fair Value$3,724.31$3,912.74$4,108.87
Upside / Downside6.90%12.31%17.94%

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%