Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Broadleaf Co., Ltd. (3673.T)

Company Dividend Discount ModelIndustry: Software - ApplicationSector: Technology

Valuation Snapshot

Stable Growth$38.06 - $49.76$44.21
Multi-Stage$92.62 - $102.69$97.55
Blended Fair Value$70.88
Current Price$735.00
Upside-90.36%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-39.93%-19.58%0.970.964.5010.1112.4612.3410.5111.417.836.25
YoY Growth--0.47%-78.63%-55.53%-18.87%0.93%17.43%-7.83%45.70%25.22%-26.71%
Dividend Yield--0.14%0.19%1.10%2.74%2.29%2.63%1.81%2.16%2.05%1.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,054.97
(-) Cash Dividends Paid (M)404.90
(=) Cash Retained (M)650.08
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)210.99131.8779.12
Cash Retained (M)650.08650.08650.08
(-) Cash Required (M)-210.99-131.87-79.12
(=) Excess Retained (M)439.08518.20570.95
(/) Shares Outstanding (M)92.0092.0092.00
(=) Excess Retained per Share4.775.636.21
LTM Dividend per Share4.404.404.40
(+) Excess Retained per Share4.775.636.21
(=) Adjusted Dividend9.1710.0310.61
WACC / Discount Rate8.14%8.14%8.14%
Growth Rate-12.86%-11.86%-10.86%
Fair Value$38.06$44.21$49.76
Upside / Downside-94.82%-93.98%-93.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,054.97929.83819.53722.32636.64561.12577.95
Payout Ratio38.38%48.70%59.03%69.35%79.68%90.00%92.50%
Projected Dividends (M)404.90452.86483.75500.94507.25505.01534.61

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.14%8.14%8.14%
Growth Rate-12.86%-11.86%-10.86%
Year 1 PV (M)414.02418.78423.53
Year 2 PV (M)404.34413.67423.11
Year 3 PV (M)382.79396.12409.76
Year 4 PV (M)354.37370.92388.04
Year 5 PV (M)322.55341.48361.30
PV of Terminal Value (M)6,643.437,033.487,441.64
Equity Value (M)8,521.508,974.459,447.38
Shares Outstanding (M)92.0092.0092.00
Fair Value$92.62$97.55$102.69
Upside / Downside-87.40%-86.73%-86.03%

High-Yield Dividend Screener

« Prev Page 10 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ESPEspey Mfg. & Electronics Corp.3.53%$1.6554.01%
F-PCFord Motor Company 6% Notes due3.53%$0.7463.45%
TECTPTectonic Financial, Inc.3.53%$0.3879.28%
AMFCXAmerican Funds American Mutual Fund3.52%$2.0690.87%
CRCCalifornia Resources Corporation3.52%$1.6435.94%
FAFFirst American Financial Corporation3.51%$2.1446.13%
GICGlobal Industrial Company3.51%$1.0358.36%
0R0G.LMondelez International, Inc.3.50%$1.8969.92%
DCPDCP Midstream, LP3.50%$1.4634.00%
LWLamb Weston Holdings, Inc.3.50%$1.4870.35%
WSOWatsco, Inc.3.50%$12.1683.88%
0QYY.LHarley-Davidson, Inc.3.49%$0.7217.57%
LKFNLakeland Financial Corporation3.49%$1.9752.13%
TRSTTrustCo Bank Corp NY3.49%$1.4448.14%
OMCOmnicom Group Inc.3.47%$2.8341.26%
PROVProvident Financial Holdings, Inc.3.47%$0.5561.73%
UTLUnitil Corporation3.47%$1.7061.75%
BF-ABrown-Forman Corporation3.45%$0.9152.84%
COFSChoiceOne Financial Services, Inc.3.45%$1.0070.38%
FCBPFirst Choice Bancorp3.45%$1.0034.34%
NXSTNexstar Media Group, Inc.3.45%$7.2042.75%
STBAS&T Bancorp, Inc.3.45%$1.3529.75%
VABKVirginia National Bankshares Corporation3.45%$1.3755.94%
F-PBFord Motor Company 6.20% Notes3.44%$0.7463.45%
0K3B.LThe Mosaic Company3.43%$0.8722.53%
CPFCentral Pacific Financial Corp.3.43%$1.0743.87%
CTBICommunity Trust Bancorp, Inc.3.43%$1.9337.41%
IIINInsteel Industries, Inc.3.43%$1.1153.05%
JJSFJ&J Snack Foods Corp.3.43%$3.1192.62%
TMPTompkins Financial Corporation3.43%$2.4942.22%
ALRSAlerus Financial Corporation3.41%$0.7739.09%
CNXCConcentrix Corporation3.41%$1.4028.16%
FBPFirst BanCorp.3.41%$0.7134.06%
GLOClough Global Opportunities Fund3.41%$0.1915.90%
OPBKOP Bancorp3.41%$0.4830.19%
PHXPHX Minerals Inc.3.39%$0.1581.44%
WHGWestwood Holdings Group, Inc.3.39%$0.6073.76%
SCVLShoe Carnival, Inc.3.38%$0.5928.17%
OGSONE Gas, Inc.3.37%$2.6161.93%
VALUValue Line, Inc.3.36%$1.2555.36%
WTRGEssential Utilities, Inc.3.36%$1.3054.79%
AVNTAvient Corporation3.35%$1.0686.14%
KTBKontoor Brands, Inc.3.35%$2.0653.00%
VCTRVictory Capital Holdings, Inc.3.35%$2.1548.89%
WAFDWaFd, Inc.3.35%$1.0837.44%
PBProsperity Bancshares, Inc.3.34%$2.3241.44%
PFGPrincipal Financial Group, Inc.3.34%$2.9943.04%
EVBNEvans Bancorp, Inc.3.33%$1.3160.97%
NFYSEnphys Acquisition Corp.3.33%$0.3768.70%
KMPRKemper Corporation3.32%$1.3132.45%