Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Seria Co., Ltd. (2782.T)

Company Dividend Discount ModelIndustry: Discount StoresSector: Consumer Defensive

Valuation Snapshot

Stable Growth$2,552.40 - $4,085.56$3,246.73
Multi-Stage$2,475.05 - $2,707.26$2,589.02
Blended Fair Value$2,917.87
Current Price$3,105.00
Upside-6.03%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS4.77%21.39%73.0473.0473.0473.6263.1157.8552.5821.0315.7713.13
YoY Growth--0.00%0.00%-0.79%16.66%9.09%10.02%150.07%33.33%20.06%24.93%
Dividend Yield--2.72%2.53%3.18%3.05%1.54%1.51%2.08%0.40%0.29%0.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)16,870.00
(-) Cash Dividends Paid (M)1,316.50
(=) Cash Retained (M)15,553.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,374.002,108.751,265.25
Cash Retained (M)15,553.5015,553.5015,553.50
(-) Cash Required (M)-3,374.00-2,108.75-1,265.25
(=) Excess Retained (M)12,179.5013,444.7514,288.25
(/) Shares Outstanding (M)72.1072.1072.10
(=) Excess Retained per Share168.93186.48198.18
LTM Dividend per Share18.2618.2618.26
(+) Excess Retained per Share168.93186.48198.18
(=) Adjusted Dividend187.19204.74216.44
WACC / Discount Rate11.01%11.01%11.01%
Growth Rate3.42%4.42%5.42%
Fair Value$2,552.40$3,246.73$4,085.56
Upside / Downside-17.80%4.56%31.58%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)16,870.0017,616.3018,395.6219,209.4120,059.2020,946.5921,574.99
Payout Ratio7.80%24.24%40.68%57.12%73.56%90.00%92.50%
Projected Dividends (M)1,316.504,270.737,483.7610,972.7114,755.7018,851.9319,956.87

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.01%11.01%11.01%
Growth Rate3.42%4.42%5.42%
Year 1 PV (M)3,810.353,847.193,884.04
Year 2 PV (M)5,957.266,073.026,189.89
Year 3 PV (M)7,792.998,021.238,253.89
Year 4 PV (M)9,350.049,716.9410,094.53
Year 5 PV (M)10,657.9311,183.2411,729.07
PV of Terminal Value (M)140,876.61147,820.24155,035.00
Equity Value (M)178,445.17186,661.86195,186.41
Shares Outstanding (M)72.1072.1072.10
Fair Value$2,475.05$2,589.02$2,707.26
Upside / Downside-20.29%-16.62%-12.81%

High-Yield Dividend Screener

« Prev Page 18 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
CU-X.TOCanadian Utilities Limited6.70%$2.3196.15%
NACNuveen California Quality Municipal Income Fund6.70%$0.7958.10%
SMIT.BKSahamit Machinery Public Company Limited6.70%$0.2480.77%
FNTN.DEfreenet AG6.69%$1.9986.99%
2319.HKChina Mengniu Dairy Company Limited6.68%$1.0099.41%
8963.TInvincible Investment Corporation6.68%$4,300.6161.53%
PLAKR.ATPlastika Kritis S.A.6.67%$0.9734.18%
000540.KSHeungkuk Fire&Marine Insurance Co., Ltd.6.66%$237.3827.99%
2314.HKLee & Man Paper Manufacturing Limited6.66%$0.1928.93%
298020.KSHyosung TNC Corporation6.66%$14,250.7888.73%
CPTGF.BKC.P. Tower Growth Leasehold Property Fund6.66%$0.3463.33%
0QQG.LRomande Energie Holding S.A.6.65%$2.8854.24%
9924.TWTaiwan Fu Hsing Industrial Co.,Ltd.6.65%$3.4897.31%
AYUD.BKAllianz Ayudhya Capital Public Company Limited6.65%$2.3438.16%
BEES3.SABanestes S.A. - Banco do Estado do Espírito Santo6.65%$0.5447.77%
DHTDHT Holdings, Inc.6.65%$0.7862.76%
DVLA.JKPT Darya-Varia Laboratoria Tbk6.65%$110.0071.18%
BTB-UN.TOBTB Real Estate Investment Trust6.64%$0.2763.41%
0297.HKSinofert Holdings Limited6.63%$0.1040.38%
0QQ0.LBKW AG6.63%$11.1661.27%
TTW-R.BKTTW Public Company Limited6.63%$0.6076.46%
000001.SZPing An Bank Co., Ltd.6.62%$0.7533.97%
5519.TWLongDa Construction & Development Corporation6.62%$2.1773.27%
AKHI.QAAl Khaleej Takaful Insurance Company Q.P.S.C.6.62%$0.1562.13%
DEXP3.SADexxos Participações S.A.6.61%$0.5235.77%
PLZ-UN.TOPlaza Retail REIT6.60%$0.2887.93%
0900.HKAEON Credit Service (Asia) Company Limited6.59%$0.4847.12%
4001.SRAbdullah Al-Othaim Markets Company6.59%$0.4169.57%
9942.TWNAK Sealing Technologies Corporation6.59%$6.9983.55%
QFLS.QAQatar Fuel Company Q.P.S.C.("WOQOD")6.59%$1.0096.27%
AD-UN.TOAlaris Equity Partners Income Trust6.58%$1.3646.26%
ARF.AXArena REIT6.58%$0.2367.19%
BVI.PABureau Veritas S.A.6.58%$1.7768.58%
9677.HKWeihai Bank Co., Ltd. Class H6.57%$0.1837.27%
LI.PAKlépierre6.57%$2.1940.55%
SIME.KLSime Darby Berhad6.57%$0.1445.15%
KER.PAKering S.A.6.56%$19.9987.42%
MING.OLSpareBank 1 SMN6.56%$13.2942.26%
024090.KSDCM Corp.6.55%$791.6575.82%
EMSN.SWEms-Chemie Holding AG6.55%$36.0191.24%
HVN.AXHarvey Norman Holdings Limited6.55%$0.4665.85%
LALIN.BKLalin Property Public Company Limited6.54%$0.3261.45%
0636.HKKLN Logistics Group Limited6.53%$0.4728.09%
0JSU.LSipef N.V.6.53%$5.3834.04%
0QF8.LAktia Pankki Oyj6.53%$0.8292.48%
INTRInter & Co, Inc.6.53%$0.5520.40%
0028.HKTian An China Investments Company Limited6.52%$0.3015.83%
4190.SRJarir Marketing Company6.52%$0.8499.34%
ONEE.BKThe ONE Enterprise Public Company Limited6.52%$0.1489.05%
0119.HKPoly Property Group Co., Limited6.51%$0.1338.03%