Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Aichi Tokei Denki Co., Ltd. (7723.T)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$42,256.75 - $49,798.40$46,662.46
Multi-Stage$32,630.98 - $35,865.86$34,217.77
Blended Fair Value$40,440.11
Current Price$2,798.00
Upside1,345.32%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS11.12%7.90%67.7264.6046.7943.3539.9739.9743.1536.6633.3433.34
YoY Growth--4.83%38.06%7.95%8.46%0.00%-7.38%17.73%9.94%0.00%5.34%
Dividend Yield--2.98%2.81%3.10%3.20%2.79%2.67%3.08%2.61%2.64%3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,905.00
(-) Cash Dividends Paid (M)253.00
(=) Cash Retained (M)3,652.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)781.00488.13292.88
Cash Retained (M)3,652.003,652.003,652.00
(-) Cash Required (M)-781.00-488.13-292.88
(=) Excess Retained (M)2,871.003,163.883,359.13
(/) Shares Outstanding (M)15.3915.3915.39
(=) Excess Retained per Share186.59205.62218.31
LTM Dividend per Share16.4416.4416.44
(+) Excess Retained per Share186.59205.62218.31
(=) Adjusted Dividend203.03222.07234.76
WACC / Discount Rate-1.46%-1.46%-1.46%
Growth Rate4.06%5.06%6.06%
Fair Value$42,256.75$46,662.46$49,798.40
Upside / Downside1,410.25%1,567.71%1,679.79%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,905.004,102.744,310.504,528.774,758.104,999.045,149.01
Payout Ratio6.48%23.18%39.89%56.59%73.30%90.00%92.50%
Projected Dividends (M)253.00951.141,719.342,562.903,487.484,499.134,762.83

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.46%-1.46%-1.46%
Growth Rate4.06%5.06%6.06%
Year 1 PV (M)956.02965.20974.39
Year 2 PV (M)1,737.011,770.551,804.41
Year 3 PV (M)2,602.502,678.252,755.45
Year 4 PV (M)3,559.513,698.323,841.15
Year 5 PV (M)4,615.594,841.665,076.50
PV of Terminal Value (M)488,611.30512,543.38537,404.16
Equity Value (M)502,081.92526,497.36551,856.06
Shares Outstanding (M)15.3915.3915.39
Fair Value$32,630.98$34,217.77$35,865.86
Upside / Downside1,066.23%1,122.94%1,181.84%

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%