Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Konami Group Corporation (9766.T)

Company Dividend Discount ModelIndustry: Electronic Gaming & MultimediaSector: Technology

Valuation Snapshot

Stable Growth$105,568.04 - $124,377.03$116,559.50
Multi-Stage$75,990.94 - $83,400.37$79,626.47
Blended Fair Value$98,092.98
Current Price$21,350.00
Upside359.45%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS5.51%17.87%134.91123.90147.5485.5228.98103.1698.1470.7529.3923.50
YoY Growth--8.88%-16.02%72.52%195.06%-71.90%5.12%38.72%140.71%25.09%-9.82%
Dividend Yield--0.59%1.08%1.96%1.14%0.43%2.87%1.91%1.25%0.47%0.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)84,777.00
(-) Cash Dividends Paid (M)22,418.00
(=) Cash Retained (M)62,359.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16,955.4010,597.136,358.28
Cash Retained (M)62,359.0062,359.0062,359.00
(-) Cash Required (M)-16,955.40-10,597.13-6,358.28
(=) Excess Retained (M)45,403.6051,761.8856,000.73
(/) Shares Outstanding (M)135.56135.56135.56
(=) Excess Retained per Share334.94381.85413.12
LTM Dividend per Share165.38165.38165.38
(+) Excess Retained per Share334.94381.85413.12
(=) Adjusted Dividend500.32547.23578.50
WACC / Discount Rate1.12%1.12%1.12%
Growth Rate5.50%6.50%7.50%
Fair Value$105,568.04$116,559.50$124,377.03
Upside / Downside394.46%445.95%482.56%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)84,777.0090,287.5196,156.19102,406.35109,062.76116,151.84119,636.39
Payout Ratio26.44%39.15%51.87%64.58%77.29%90.00%92.50%
Projected Dividends (M)22,418.0035,351.8949,872.4666,131.3584,293.19104,536.65110,663.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.12%1.12%1.12%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)34,631.8734,960.1435,288.40
Year 2 PV (M)47,861.6448,773.2749,693.50
Year 3 PV (M)62,172.3863,957.1265,775.70
Year 4 PV (M)77,632.9280,618.4683,689.30
Year 5 PV (M)94,316.0098,871.50103,601.35
PV of Terminal Value (M)9,984,397.0010,466,647.1110,967,354.07
Equity Value (M)10,301,011.8110,793,827.6011,305,402.31
Shares Outstanding (M)135.56135.56135.56
Fair Value$75,990.94$79,626.47$83,400.37
Upside / Downside255.93%272.96%290.63%

High-Yield Dividend Screener

« Prev Page 19 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
2979.TSOSiLA Logistics REIT, Inc.6.51%$8,225.4581.63%
5135.KLSarawak Plantation Berhad6.51%$0.2057.64%
TOTB.DETotalEnergies SE6.51%$3.6556.75%
0QNK.LWarteck Invest AG6.49%$126.0080.72%
6605.TWDepo Auto Parts Industrial Co., Ltd.6.49%$8.9365.56%
INCLU.BRInclusio S.A.6.49%$1.1617.79%
TUGU.JKPT Asuransi Tugu Pratama Indonesia Tbk6.49%$76.8936.75%
014580.KSTaekyung Bk Co., Ltd6.48%$298.2330.77%
3485.TWOEclat Forever Machinery Co., Ltd.6.48%$8.8769.07%
3933.HKThe United Laboratories International Holdings Limited6.48%$0.7623.13%
JBH.AXJB Hi-Fi Limited6.48%$6.2475.94%
SGLLV.AXRicegrowers Limited6.48%$1.0754.55%
SJOVA.ICSjóvá-Almennar tryggingar hf.6.48%$2.8390.10%
010960.KSSamho Development Co., Ltd.6.47%$239.2128.41%
FIBRAMQ12.MXFIBRA Macquarie México6.47%$2.1939.90%
FWD.AXFleetwood Limited6.47%$0.1894.88%
VLID3.SAValid Soluções S.A.6.46%$1.3644.64%
214320.KSInnocean Worldwide Inc.6.45%$1,180.0956.54%
3481.TMitsubishi Estate Logistics REIT Investment Corporation6.45%$8,568.4374.88%
TMW.BKThai Mitsuwa Public Company Limited6.45%$3.6127.20%
IMPACT.BKImpact Growth Real Estate Investment Trust6.44%$0.6790.64%
1969.HKChina Chunlai Education Group Co., Ltd.6.43%$0.2318.54%
ALICA.PAIcape Holding S.A.6.43%$0.3845.20%
KBANK-R.BKKasikornbank Public Company Limited6.43%$12.5059.49%
KUMWEL.BKKumwell Corporation Public Company Limited6.43%$0.0745.73%
SLL.DESBO AG6.42%$1.7584.82%
TFF.PATFF Group6.42%$1.2330.40%
8958.TGlobal One Real Estate Investment Corp.6.41%$8,838.2459.36%
AALLON.HEAallon Group Oyj6.41%$0.6863.85%
PL8.AXPlato Income Maximiser Limited6.41%$0.0947.21%
PTT-R.BKPTT Public Company Limited6.41%$2.0578.59%
461300.KQi-Scream Media Co. Ltd.6.39%$1,098.5144.35%
FLRY3.SAFleury S.A.6.39%$0.9586.00%
000666.SZJingwei Textile Machinery Company Limited6.38%$0.5740.17%
013870.KSGMB Korea Corp.6.38%$256.3527.15%
2669.HKChina Overseas Property Holdings Limited6.38%$0.2929.88%
NRP.ASNEPI Rockcastle S.A.6.38%$0.4730.96%
2247.TWPan German Universal Motors Ltd.6.37%$17.9678.50%
MSC.BKMetro Systems Corporation Public Company Limited6.37%$0.5073.61%
017800.KSHyundai Elevator Co., Ltd6.36%$5,588.0485.50%
035250.KSKangwon Land, Inc.6.36%$1,169.5764.65%
5108.TBridgestone Corporation6.36%$223.5463.02%
FSHOP13.MXFibra Shop6.36%$0.5814.91%
FTREIT.BKFrasers Property Thailand Industrial Freehold & Leasehold REIT6.36%$0.7582.90%
0RG6.LFlughafen Zürich AG6.35%$11.0051.63%
0ZQ7.LInstone Real Estate Group SE6.35%$0.5079.32%
ENEL.MIEnel S.p.A.6.35%$0.5790.97%
STANLY.BKThai Stanley Electric Public Company Limited6.35%$12.0052.87%
TASCO-R.BKTipco Asphalt Public Company Limited6.35%$0.8788.88%
603279.SSJingjin Equipment Inc.6.34%$1.0799.67%