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

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 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%