Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Broadleaf Co., Ltd. (3673.T)

Company Dividend Discount ModelIndustry: Software - ApplicationSector: Technology

Valuation Snapshot

Stable Growth$38.06 - $49.76$44.21
Multi-Stage$92.62 - $102.69$97.55
Blended Fair Value$70.88
Current Price$735.00
Upside-90.36%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-39.93%-19.58%0.970.964.5010.1112.4612.3410.5111.417.836.25
YoY Growth--0.47%-78.63%-55.53%-18.87%0.93%17.43%-7.83%45.70%25.22%-26.71%
Dividend Yield--0.14%0.19%1.10%2.74%2.29%2.63%1.81%2.16%2.05%1.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,054.97
(-) Cash Dividends Paid (M)404.90
(=) Cash Retained (M)650.08
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)210.99131.8779.12
Cash Retained (M)650.08650.08650.08
(-) Cash Required (M)-210.99-131.87-79.12
(=) Excess Retained (M)439.08518.20570.95
(/) Shares Outstanding (M)92.0092.0092.00
(=) Excess Retained per Share4.775.636.21
LTM Dividend per Share4.404.404.40
(+) Excess Retained per Share4.775.636.21
(=) Adjusted Dividend9.1710.0310.61
WACC / Discount Rate8.14%8.14%8.14%
Growth Rate-12.86%-11.86%-10.86%
Fair Value$38.06$44.21$49.76
Upside / Downside-94.82%-93.98%-93.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,054.97929.83819.53722.32636.64561.12577.95
Payout Ratio38.38%48.70%59.03%69.35%79.68%90.00%92.50%
Projected Dividends (M)404.90452.86483.75500.94507.25505.01534.61

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.14%8.14%8.14%
Growth Rate-12.86%-11.86%-10.86%
Year 1 PV (M)414.02418.78423.53
Year 2 PV (M)404.34413.67423.11
Year 3 PV (M)382.79396.12409.76
Year 4 PV (M)354.37370.92388.04
Year 5 PV (M)322.55341.48361.30
PV of Terminal Value (M)6,643.437,033.487,441.64
Equity Value (M)8,521.508,974.459,447.38
Shares Outstanding (M)92.0092.0092.00
Fair Value$92.62$97.55$102.69
Upside / Downside-87.40%-86.73%-86.03%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%