Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

ANA Holdings Inc. (9202.T)

Company Dividend Discount ModelIndustry: Airlines, Airports & Air ServicesSector: Industrials

Valuation Snapshot

Stable Growth$3,728.78 - $6,444.54$4,896.72
Multi-Stage$5,778.12 - $6,344.87$6,056.08
Blended Fair Value$5,476.40
Current Price$2,861.00
Upside91.42%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-1.30%8.43%46.150.000.000.000.0049.2539.4041.2434.3227.42
YoY Growth--0.00%0.00%0.00%0.00%-100.00%25.00%-4.46%20.17%25.15%33.53%
Dividend Yield--1.63%0.00%0.00%0.00%0.00%2.01%1.09%1.01%0.88%0.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)148,334.00
(-) Cash Dividends Paid (M)47,042.00
(=) Cash Retained (M)101,292.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)29,666.8018,541.7511,125.05
Cash Retained (M)101,292.00101,292.00101,292.00
(-) Cash Required (M)-29,666.80-18,541.75-11,125.05
(=) Excess Retained (M)71,625.2082,750.2590,166.95
(/) Shares Outstanding (M)509.70509.70509.70
(=) Excess Retained per Share140.52162.35176.90
LTM Dividend per Share92.2992.2992.29
(+) Excess Retained per Share140.52162.35176.90
(=) Adjusted Dividend232.82254.64269.20
WACC / Discount Rate7.11%7.11%7.11%
Growth Rate0.82%1.82%2.82%
Fair Value$3,728.78$4,896.72$6,444.54
Upside / Downside30.33%71.15%125.25%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)148,334.00151,027.21153,769.32156,561.21159,403.79162,297.99167,166.93
Payout Ratio31.71%43.37%55.03%66.69%78.34%90.00%92.50%
Projected Dividends (M)47,042.0065,501.7984,616.39104,403.51124,881.26146,068.19154,629.41

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.11%7.11%7.11%
Growth Rate0.82%1.82%2.82%
Year 1 PV (M)60,552.9261,153.5561,754.18
Year 2 PV (M)72,313.3473,755.0275,210.93
Year 3 PV (M)82,482.3484,961.2287,489.27
Year 4 PV (M)91,206.3594,879.2998,662.06
Year 5 PV (M)98,620.10103,609.21108,798.22
PV of Terminal Value (M)2,539,934.252,668,427.432,802,069.06
Equity Value (M)2,945,109.303,086,785.713,233,983.71
Shares Outstanding (M)509.70509.70509.70
Fair Value$5,778.12$6,056.08$6,344.87
Upside / Downside101.96%111.68%121.77%

High-Yield Dividend Screener

« Prev Page 13 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
CLColgate-Palmolive Company2.88%$2.2462.40%
TCBKTriCo Bancshares2.87%$1.3537.83%
0U6R.LBunge Limited2.86%$3.0531.37%
FBMSThe First Bancshares, Inc.2.86%$0.9739.72%
RILYGB. Riley Financial, Inc. 5.00% Senior Notes due 20262.86%$0.5856.91%
CNSCohen & Steers, Inc.2.85%$1.8156.91%
MRBKMeridian Corporation2.85%$0.4927.85%
AMGNAmgen Inc.2.84%$9.3172.03%
BKHBlack Hills Corporation2.84%$1.9850.60%
GABCGerman American Bancorp, Inc.2.84%$1.1140.35%
HOMBHome Bancshares, Inc.2.84%$0.7934.17%
KOThe Coca-Cola Company2.84%$1.9665.04%
SBFGSB Financial Group, Inc.2.84%$0.6128.02%
TSBKTimberland Bancorp, Inc.2.84%$1.0027.24%
CATYCathay General Bancorp2.83%$1.3831.20%
CWTCalifornia Water Service Group2.83%$1.2253.25%
EBIXEbix, Inc.2.83%$0.0846.85%
CMS-PBConsumers Energy Company2.82%$2.1762.27%
EPRTEssential Properties Realty Trust, Inc.2.82%$0.8570.58%
GPKGraphic Packaging Holding Company2.82%$0.4324.85%
VALSXValue Line Select Growth Fund2.82%$0.8756.29%
CCNECNB Financial Corporation2.81%$0.7235.05%
ORRFOrrstown Financial Services, Inc.2.81%$0.9826.05%
TXNMTXNM Energy, Inc.2.80%$1.6586.75%
STCStewart Information Services Corporation2.79%$1.9554.56%
CVLYCodorus Valley Bancorp, Inc.2.77%$0.6728.98%
KKRSKKR Group Finance Co. IX LLC 4.2.77%$0.497.61%
SHBIShore Bancshares, Inc.2.77%$0.4828.28%
HNNAHennessy Advisors, Inc.2.76%$0.2721.11%
HONEHarborOne Bancorp, Inc.2.76%$0.3351.05%
KMTKennametal Inc.2.76%$0.8065.12%
PNMPNM Resources, Inc.2.76%$1.1257.65%
HWCHancock Whitney Corporation2.75%$1.7731.35%
YOUClear Secure, Inc.2.75%$0.9550.89%
0HE2.LAmeren Corporation2.74%$2.7853.51%
MTDRMatador Resources Company2.74%$1.1918.96%
OFGOFG Bancorp2.74%$1.1225.13%
VLOValero Energy Corporation2.74%$4.5393.65%
YORWThe York Water Company2.73%$0.8762.37%
CCZComcast Holdings Corp.2.72%$1.6326.92%
KKellanova2.72%$2.2762.18%
ADTADT Inc.2.71%$0.2229.95%
AVTAvnet, Inc.2.71%$1.3448.46%
BKUBankUnited, Inc.2.71%$1.2134.19%
CNOBConnectOne Bancorp, Inc.2.71%$0.7148.64%
GBXThe Greenbrier Companies, Inc.2.71%$1.2819.40%
PBHCPathfinder Bancorp, Inc.2.71%$0.3826.39%
TRINTrinity Capital Inc.2.71%$0.4120.50%
RILYNB. Riley Financial, Inc. - 6.502.70%$0.5856.91%
0L5A.LSempra2.69%$2.4172.79%