Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

TOA Corporation (1885.T)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$36,234.07 - $42,689.88$40,006.67
Multi-Stage$26,069.06 - $28,615.53$27,318.50
Blended Fair Value$33,662.58
Current Price$1,513.00
Upside2,124.89%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS39.20%22.89%41.1325.2724.7719.3112.377.875.270.0010.495.25
YoY Growth--62.72%2.04%28.28%56.07%57.21%49.28%0.00%-100.00%100.00%0.24%
Dividend Yield--2.72%2.46%3.19%3.11%2.01%2.02%1.24%0.00%2.36%1.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)17,020.00
(-) Cash Dividends Paid (M)1,629.50
(=) Cash Retained (M)15,390.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,404.002,127.501,276.50
Cash Retained (M)15,390.5015,390.5015,390.50
(-) Cash Required (M)-3,404.00-2,127.50-1,276.50
(=) Excess Retained (M)11,986.5013,263.0014,114.00
(/) Shares Outstanding (M)79.2979.2979.29
(=) Excess Retained per Share151.17167.27178.01
LTM Dividend per Share20.5520.5520.55
(+) Excess Retained per Share151.17167.27178.01
(=) Adjusted Dividend171.73187.82198.56
WACC / Discount Rate1.07%1.07%1.07%
Growth Rate5.50%6.50%7.50%
Fair Value$36,234.07$40,006.67$42,689.88
Upside / Downside2,294.85%2,544.19%2,721.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)17,020.0018,126.3019,304.5120,559.3021,895.6623,318.8824,018.44
Payout Ratio9.57%25.66%41.74%57.83%73.91%90.00%92.50%
Projected Dividends (M)1,629.504,651.078,058.5611,889.3616,184.1320,986.9922,217.06

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.07%1.07%1.07%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)4,558.654,601.864,645.07
Year 2 PV (M)7,741.507,888.958,037.80
Year 3 PV (M)11,194.6511,516.0111,843.46
Year 4 PV (M)14,935.6915,510.0816,100.87
Year 5 PV (M)18,983.2219,900.1220,852.11
PV of Terminal Value (M)2,009,585.202,106,648.912,207,427.49
Equity Value (M)2,066,998.922,166,065.942,268,906.80
Shares Outstanding (M)79.2979.2979.29
Fair Value$26,069.06$27,318.50$28,615.53
Upside / Downside1,623.00%1,705.58%1,791.31%

High-Yield Dividend Screener

« Prev Page 11 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3719.KLPanasonic Manufacturing Malaysia Berhad8.56%$0.6385.80%
GNG.AXGR Engineering Services Limited8.56%$0.3899.06%
078930.KSGS Holdings Corp.8.55%$4,726.0078.57%
2388.HKBOC Hong Kong (Holdings) Limited8.55%$3.4447.81%
CRTO.PACaisse Régionale de Crédit Agricole Mutuel de La Touraine et du Poitou Société Coopérative8.54%$9.4831.11%
MARK.JKPT Mark Dynamics Indonesia Tbk8.54%$70.0098.69%
TWEKA.ASTKH Group N.V.8.54%$3.1870.93%
0DTI.LBonheur ASA8.53%$23.2642.29%
1502.HKFinancial Street Property Co., Limited8.52%$0.1758.63%
FOYRK.ATFourlis Holdings S.A.8.52%$0.3765.80%
2491.TValueCommerce Co., Ltd.8.51%$56.6140.75%
6355.TSumitomo Precision Products Co., Ltd.8.51%$310.088.45%
DREIT.BKDusit Thani Freehold and Leasehold Real Estate Investment Trust8.50%$0.4298.66%
6862.HKHaidilao International Holding Ltd.8.49%$1.2276.09%
015890.KSTaekyung Industry.Co., Ltd.8.48%$416.7845.41%
3983.HKChina BlueChemical Ltd.8.48%$0.2140.13%
3292.TAEON REIT Investment Corporation8.45%$11,596.4988.85%
CIEL3.SACielo S.A.8.44%$0.4973.05%
ASGR.JKPT Astra Graphia Tbk8.43%$99.0056.73%
JWW.WAJWW Invest S.A.8.43%$0.2543.64%
3488.TCENTRAL REIT Investment Corporation8.42%$9,789.7772.08%
GUNKUL-R.BKGunkul Engineering Public Company Limited8.42%$0.1678.57%
1333.HKBreton Technology Co. Ltd.8.41%$2.3574.43%
DRM.TODream Unlimited Corp.8.41%$1.6484.81%
ALEXA.PAExacompta Clairefontaine S.A.8.40%$14.2037.48%
RANI3.SAIrani Papel e Embalagem S.A.8.40%$0.7343.32%
SPALI-R.BKSupalai Public Company Limited8.39%$1.4357.89%
5141.KLDayang Enterprise Holdings Bhd8.38%$0.1487.12%
600020.SSHenan Zhongyuan Expressway Company Limited8.37%$0.3678.65%
MASQ.AEMashreqbank PSC8.37%$21.4252.51%
PROX.BRProximus PLC8.37%$0.6033.92%
0R9T.LEquasens S.A.8.36%$3.7571.00%
6212.TWOLi Ming Development Construction Co., Ltd.8.34%$3.4547.85%
SNNP.BKSrinanaporn Marketing Public Company Limited8.33%$0.6192.23%
VLK.ASVan Lanschot Kempen N.V.8.32%$4.4268.64%
600894.SSGuangzhou Guangri Stock Co.,Ltd.8.31%$0.7798.07%
ORC-B.VOrca Energy Group Inc.8.31%$0.2935.79%
ADMF.JKPT Adira Dinamika Multi Finance Tbk8.30%$703.1157.11%
0QPJ.LCembra Money Bank AG8.29%$8.2371.08%
QDT.PAQuadient S.A.8.29%$1.2035.65%
VPK.ASKoninklijke Vopak N.V.8.29%$3.1639.83%
DP4B.DEA.P. Møller - Mærsk A/S8.27%$165.1637.01%
ECP.AXECP Emerging Growth Limited8.27%$0.0924.35%
PHOL.BKPhol Dhanya Public Company Limited8.27%$0.2371.53%
ASDM.JKPT Asuransi Dayin Mitra Tbk8.26%$50.0060.31%
000320.KSNOROO Holdings Co., Ltd.8.25%$1,700.3753.43%
IMCD.ASIMCD N.V.8.25%$6.4669.83%
NELY.JKPT Pelayaran Nelly Dwi Putri Tbk8.25%$38.3052.05%
WGB.AXWAM Global Limited8.25%$0.2014.48%
HM1.AXHearts and Minds Investments Limited8.24%$0.2643.45%