Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Asahi Kasei Corporation (3407.T)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$4,731.37 - $20,369.58$11,543.60
Multi-Stage$3,027.91 - $3,317.13$3,169.84
Blended Fair Value$7,356.72
Current Price$1,164.50
Upside531.75%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS0.50%6.53%36.6236.6235.6034.5933.5735.7137.8828.6620.4820.48
YoY Growth--0.00%2.86%2.94%3.03%-6.00%-5.71%32.14%39.99%-0.01%5.24%
Dividend Yield--3.57%3.57%3.66%3.34%2.75%4.08%3.17%2.04%1.70%2.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)141,013.00
(-) Cash Dividends Paid (M)52,174.00
(=) Cash Retained (M)88,839.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)28,202.6017,626.6310,575.98
Cash Retained (M)88,839.0088,839.0088,839.00
(-) Cash Required (M)-28,202.60-17,626.63-10,575.98
(=) Excess Retained (M)60,636.4071,212.3878,263.03
(/) Shares Outstanding (M)1,364.301,364.301,364.30
(=) Excess Retained per Share44.4452.2057.36
LTM Dividend per Share38.2438.2438.24
(+) Excess Retained per Share44.4452.2057.36
(=) Adjusted Dividend82.6990.4495.61
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate4.53%5.53%6.53%
Fair Value$4,731.37$11,543.60$20,369.58
Upside / Downside306.30%891.29%1,649.21%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)141,013.00148,807.74157,033.34165,713.63174,873.73184,540.18190,076.39
Payout Ratio37.00%47.60%58.20%68.80%79.40%90.00%92.50%
Projected Dividends (M)52,174.0070,831.8091,392.86114,010.60138,849.54166,086.16175,820.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate4.53%5.53%6.53%
Year 1 PV (M)65,968.6566,599.7667,230.87
Year 2 PV (M)79,274.0380,798.0982,336.66
Year 3 PV (M)92,102.8794,771.6497,491.47
Year 4 PV (M)104,467.62108,523.06112,695.44
Year 5 PV (M)116,380.45122,054.96127,948.68
PV of Terminal Value (M)3,672,798.133,851,877.404,037,874.81
Equity Value (M)4,130,991.754,324,624.914,525,577.94
Shares Outstanding (M)1,364.301,364.301,364.30
Fair Value$3,027.91$3,169.84$3,317.13
Upside / Downside160.02%172.21%184.85%

High-Yield Dividend Screener

« Prev Page 15 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1908.HKC&D International Investment Group Limited7.31%$1.1225.81%
2529.HKHollwin Urban Operation Service Group Co., Ltd7.31%$0.2224.64%
BMOB3.SABemobi Mobile Tech S.A.7.31%$1.6192.50%
CAMB3.SACambuci S.A.7.30%$0.7245.75%
CIP.AXCenturia Industrial REIT7.30%$0.2484.35%
NEO.BKNeo Corporate PCL7.30%$1.3550.11%
QTC.BKQTC Energy Public Company Limited7.30%$0.2597.23%
WHATS.BRWhat's Cooking Group NV/SA7.29%$8.2032.94%
C5H.IRCairn Homes plc7.28%$0.1544.15%
DOHI.QADoha Insurance Group Q.P.S.C.7.28%$0.1946.40%
STRN.SWSchlatter Industries AG7.28%$1.5052.09%
HDN.AXHomeCo Daily Needs REIT7.27%$0.1062.96%
IPCM.JKPT Jasa Armada Indonesia Tbk7.27%$26.1977.38%
O39.SIOversea-Chinese Banking Corporation Limited7.27%$1.4449.91%
THIP.BKThantawan Industry Public Company Limited7.27%$1.6450.43%
C6L.SISingapore Airlines Limited7.26%$0.4745.79%
SAPPE.BKSappe Public Company Limited7.26%$2.2382.18%
QIP.AXQANTM Intellectual Property Limited7.25%$0.1392.42%
KUOA.MXGrupo KUO, S.A.B. de C.V.7.24%$4.3464.64%
OYY.SIPropNex Limited7.24%$0.1493.41%
7035.KLCCK Consolidated Holdings Berhad7.23%$0.0976.61%
SOGN.OLSogn Sparebank7.22%$20.0011.36%
0QN6.LSF Urban Properties AG7.21%$7.2563.89%
WBC.AXWestpac Banking Corporation7.21%$2.8174.44%
120110.KSKolon Industries, Inc.7.20%$3,060.7698.52%
MILS3.SAMills Locação, Serviços e Logística S.A.7.20%$1.0181.51%
UZU.DEUzin Utz AG7.20%$5.1146.82%
3296.TNIPPON REIT Investment Corporation7.19%$7,108.4763.73%
600035.SSHubei Chutian Smart Communication Co.,Ltd.7.19%$0.2866.74%
036460.KSKorea Gas Corporation7.17%$2,752.5029.13%
HABITAT.SNAdministradora de Fondos de Pensiones Habitat S.A.7.17%$110.0070.97%
ITUB3.SAItaú Unibanco Holding S.A.7.17%$2.6064.54%
SAMF.JKPT Saraswanti Anugerah Makmur, Tbk7.17%$22.2285.61%
0HM0.LVGP N.V.7.16%$7.0036.73%
VLS.AXVita Life Sciences Limited7.16%$0.1855.52%
CRBN.ASCorbion N.V.7.15%$1.3455.86%
0586.HKChina Conch Venture Holdings Limited7.14%$0.6929.51%
600011.SSHuaneng Power International, Inc.7.14%$0.5357.39%
IFII.JKPT Indonesia Fibreboard Industry Tbk7.14%$16.0070.24%
UNTR.JKPT United Tractors Tbk7.14%$2,150.1250.66%
4987.TWOGodex International Co., Ltd7.12%$5.1885.38%
2328.HKPICC Property and Casualty Company Limited7.11%$1.1842.87%
CXSE3.SACaixa Seguridade Participações S.A.7.11%$1.1880.41%
PUB.PAPublicis Groupe S.A.7.11%$6.2349.76%
600057.SSXiamen Xiangyu Co., Ltd.7.10%$0.6177.47%
MYPK3.SAIochpe-Maxion S.A.7.09%$0.7051.81%
PRM-R.BKPrima Marine Public Company Limited7.09%$0.4949.90%
601187.SSXiamen Bank Co., Ltd.7.08%$0.5252.74%
014130.KSHanexpress.Co., Ltd7.07%$213.2520.61%
0NY3.LSTEF S.a.7.07%$9.1944.77%