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$1,190.42 - $1,709.11$1,443.97
Multi-Stage$1,734.85 - $1,904.06$1,817.83
Blended Fair Value$1,630.90
Current Price$2,730.00
Upside-40.26%
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 Rate9.88%9.88%9.88%
Growth Rate-1.34%-0.34%0.66%
Fair Value$1,190.42$1,443.97$1,709.11
Upside / Downside-56.39%-47.11%-37.40%

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 Rate9.88%9.88%9.88%
Growth Rate-1.34%-0.34%0.66%
Year 1 PV (M)2,146.092,167.842,189.59
Year 2 PV (M)2,700.282,755.302,810.87
Year 3 PV (M)3,118.993,214.793,312.53
Year 4 PV (M)3,424.093,565.033,710.28
Year 5 PV (M)3,634.403,822.364,018.01
PV of Terminal Value (M)55,928.9758,821.3461,832.14
Equity Value (M)70,952.8274,346.6577,873.42
Shares Outstanding (M)40.9040.9040.90
Fair Value$1,734.85$1,817.83$1,904.06
Upside / Downside-36.45%-33.41%-30.25%

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%