Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Canon Electronics Inc. (7739.T)

Company Dividend Discount ModelIndustry: Computer HardwareSector: Technology

Valuation Snapshot

Stable Growth$1,128.62 - $1,602.32$1,362.08
Multi-Stage$1,581.68 - $1,734.90$1,656.82
Blended Fair Value$1,509.45
Current Price$2,730.00
Upside-44.71%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.04%0.66%64.9460.0554.9750.0359.9879.8179.9359.8859.8159.83
YoY Growth--8.14%9.25%9.87%-16.59%-24.85%-0.15%33.48%0.12%-0.04%-1.57%
Dividend Yield--2.61%2.56%2.98%3.12%3.48%5.00%4.31%2.53%3.32%3.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,918.00
(-) Cash Dividends Paid (M)1,431.00
(=) Cash Retained (M)5,487.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,383.60864.75518.85
Cash Retained (M)5,487.005,487.005,487.00
(-) Cash Required (M)-1,383.60-864.75-518.85
(=) Excess Retained (M)4,103.404,622.254,968.15
(/) Shares Outstanding (M)40.9040.9040.90
(=) Excess Retained per Share100.33113.02121.47
LTM Dividend per Share34.9934.9934.99
(+) Excess Retained per Share100.33113.02121.47
(=) Adjusted Dividend135.32148.01156.46
WACC / Discount Rate10.49%10.49%10.49%
Growth Rate-1.34%-0.34%0.66%
Fair Value$1,128.62$1,362.08$1,602.32
Upside / Downside-58.66%-50.11%-41.31%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,918.006,894.736,871.546,848.436,825.406,802.447,006.51
Payout Ratio20.69%34.55%48.41%62.27%76.14%90.00%92.50%
Projected Dividends (M)1,431.002,382.003,326.594,264.805,196.656,122.196,481.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.49%10.49%10.49%
Growth Rate-1.34%-0.34%0.66%
Year 1 PV (M)2,134.162,155.792,177.42
Year 2 PV (M)2,670.352,724.752,779.71
Year 3 PV (M)3,067.273,161.483,257.60
Year 4 PV (M)3,348.593,486.423,628.47
Year 5 PV (M)3,534.513,717.303,907.57
PV of Terminal Value (M)49,933.6652,515.9855,204.04
Equity Value (M)64,688.5367,761.7270,954.81
Shares Outstanding (M)40.9040.9040.90
Fair Value$1,581.68$1,656.82$1,734.90
Upside / Downside-42.06%-39.31%-36.45%

High-Yield Dividend Screener

« Prev Page 12 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SOThe Southern Company3.09%$2.6967.01%
CFRCullen/Frost Bankers, Inc.3.08%$3.9439.68%
CMSCMS Energy Corporation3.08%$2.1762.27%
SJWSJW Group3.08%$1.6052.08%
SNVSynovus Financial Corp.3.08%$1.5427.05%
0HCT.LAlliant Energy Corporation3.07%$1.9962.84%
0M3L.LZions Bancorporation, National Association3.07%$1.7931.01%
IVZInvesco Ltd.3.07%$0.8335.83%
SWXSouthwest Gas Holdings, Inc.3.07%$2.4638.44%
PEGPublic Service Enterprise Group Incorporated3.06%$2.4859.65%
CASSCass Information Systems, Inc.3.05%$1.2452.58%
CIVBCivista Bancshares, Inc.3.05%$0.6725.26%
TXNTexas Instruments Incorporated3.05%$5.4198.14%
CTRECareTrust REIT, Inc.3.04%$1.1089.62%
UCBUnited Community Banks, Inc.3.04%$0.9536.76%
DRIDarden Restaurants, Inc.3.03%$5.6860.69%
HMNHorace Mann Educators Corporation3.02%$1.3634.55%
VGVenture Global, Inc.3.02%$0.2124.09%
HFBLHome Federal Bancorp, Inc. of Louisiana3.01%$0.5435.96%
TOWNTowneBank3.01%$1.0045.24%
GBCIGlacier Bancorp, Inc.3.00%$1.3464.06%
MBWMMercantile Bank Corporation3.00%$1.4327.14%
PPLPPL Corporation3.00%$1.0571.70%
DTSQDT Cloud Star Acquisition Corporation2.99%$0.3287.02%
EBMTEagle Bancorp Montana, Inc.2.99%$0.5833.76%
INDBIndependent Bank Corp.2.99%$2.1935.86%
ESSAESSA Bancorp, Inc.2.98%$0.6139.75%
RDNRadian Group Inc.2.98%$1.0725.60%
0K0X.LMetLife, Inc.2.96%$2.3641.08%
CUBBCustomers Bancorp, Inc 5.375% S2.96%$0.6612.54%
HBBHamilton Beach Brands Holding Company2.96%$0.4720.02%
SDSandRidge Energy, Inc.2.96%$0.4424.38%
STRWStrawberry Fields REIT LLC2.95%$0.3870.76%
INGRIngredion Incorporated2.94%$3.2332.02%
JWNNordstrom, Inc.2.94%$0.7342.03%
PKBKParke Bancorp, Inc.2.94%$0.7125.08%
0JW2.LM&T Bank Corporation2.93%$5.9133.38%
EIGEmployers Holdings, Inc.2.93%$1.2648.48%
MYEMyers Industries, Inc.2.93%$0.5573.41%
RMRegional Management Corp.2.93%$1.1528.16%
HSYThe Hershey Company2.92%$5.3379.75%
STZConstellation Brands, Inc.2.92%$4.1259.24%
AROCArchrock, Inc.2.91%$0.7751.05%
JXNJackson Financial Inc.2.91%$3.1338.19%
OSPNOneSpan Inc.2.91%$0.3623.87%
0LC6.LSysco Corporation2.90%$2.1055.57%
EXEExpand Energy Corporation2.89%$3.1787.89%
PGThe Procter & Gamble Company2.89%$4.0959.50%
RESRPC, Inc.2.89%$0.1672.96%
0M1R.LXcel Energy Inc.2.88%$2.1665.69%