Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Impact HD Inc. (6067.T)

Company Dividend Discount ModelIndustry: Advertising AgenciesSector: Communication Services

Valuation Snapshot

Stable Growth$2,629.14 - $3,097.58$2,902.88
Multi-Stage$1,463.74 - $1,605.67$1,533.38
Blended Fair Value$2,218.13
Current Price$30.11
Upside7,266.76%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2023202220212020201920182017201620152014
DPS13.08%0.00%7.736.936.405.914.674.183.383.012.510.00
YoY Growth--11.51%8.28%8.27%26.66%11.68%23.74%12.31%19.80%0.00%0.00%
Dividend Yield--23.70%28.64%30.54%52.57%13.08%54.75%64.93%63.42%28.26%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,704.00
(-) Cash Dividends Paid (M)8,237.00
(=) Cash Retained (M)7,467.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,140.801,963.001,177.80
Cash Retained (M)7,467.007,467.007,467.00
(-) Cash Required (M)-3,140.80-1,963.00-1,177.80
(=) Excess Retained (M)4,326.205,504.006,289.20
(/) Shares Outstanding (M)1,008.251,008.251,008.25
(=) Excess Retained per Share4.295.466.24
LTM Dividend per Share8.178.178.17
(+) Excess Retained per Share4.295.466.24
(=) Adjusted Dividend12.4613.6314.41
WACC / Discount Rate4.13%4.13%4.13%
Growth Rate5.50%6.50%7.50%
Fair Value$2,629.14$2,902.88$3,097.58
Upside / Downside8,631.80%9,540.93%10,187.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,704.0016,724.7617,811.8718,969.6420,202.6721,515.8422,161.32
Payout Ratio52.45%59.96%67.47%74.98%82.49%90.00%92.50%
Projected Dividends (M)8,237.0010,028.3812,017.8414,223.5616,665.2519,364.2620,499.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.13%4.13%4.13%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)9,540.279,630.709,721.13
Year 2 PV (M)10,876.4311,083.5911,292.71
Year 3 PV (M)12,246.1012,597.6412,955.85
Year 4 PV (M)13,649.9614,174.8914,714.83
Year 5 PV (M)15,088.6515,817.4316,574.11
PV of Terminal Value (M)1,414,410.171,482,726.711,553,657.89
Equity Value (M)1,475,811.571,546,030.971,618,916.52
Shares Outstanding (M)1,008.251,008.251,008.25
Fair Value$1,463.74$1,533.38$1,605.67
Upside / Downside4,761.29%4,992.60%5,232.68%

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%