Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

A.D.Works Group Co.,Ltd. (2982.T)

Company Dividend Discount ModelIndustry: Real Estate - ServicesSector: Real Estate

Valuation Snapshot

Stable Growth$4,339.01 - $9,451.64$8,857.57
Multi-Stage$1,400.98 - $1,534.88$1,466.69
Blended Fair Value$5,162.13
Current Price$293.00
Upside1,661.82%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS30.80%0.00%9.148.053.362.193.832.3913.441.601.591.59
YoY Growth--13.49%139.26%53.77%-42.81%60.32%-82.24%737.97%0.57%0.46%0.00%
Dividend Yield--3.68%3.11%2.03%1.46%2.32%1.30%7.30%0.87%0.87%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,302.32
(-) Cash Dividends Paid (M)268.00
(=) Cash Retained (M)2,034.32
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)460.46287.79172.67
Cash Retained (M)2,034.322,034.322,034.32
(-) Cash Required (M)-460.46-287.79-172.67
(=) Excess Retained (M)1,573.861,746.531,861.65
(/) Shares Outstanding (M)48.4448.4448.44
(=) Excess Retained per Share32.4936.0538.43
LTM Dividend per Share5.535.535.53
(+) Excess Retained per Share32.4936.0538.43
(=) Adjusted Dividend38.0241.5843.96
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate5.50%6.50%7.50%
Fair Value$4,339.01$8,857.57$9,451.64
Upside / Downside1,380.89%2,923.06%3,125.82%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,302.322,451.972,611.352,781.092,961.863,154.383,249.01
Payout Ratio11.64%27.31%42.98%58.66%74.33%90.00%92.50%
Projected Dividends (M)268.00669.691,122.471,631.282,201.492,838.943,005.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)623.36629.26635.17
Year 2 PV (M)972.52991.041,009.74
Year 3 PV (M)1,315.571,353.331,391.81
Year 4 PV (M)1,652.581,716.141,781.51
Year 5 PV (M)1,983.652,079.462,178.93
PV of Terminal Value (M)61,321.2564,283.0967,358.29
Equity Value (M)67,868.9371,052.3374,355.46
Shares Outstanding (M)48.4448.4448.44
Fair Value$1,400.98$1,466.69$1,534.88
Upside / Downside378.15%400.58%423.85%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%