Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kao Corporation (4452.T)

Company Dividend Discount ModelIndustry: Household & Personal ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$3,067.16 - $5,124.74$3,972.52
Multi-Stage$6,056.02 - $6,654.11$6,349.29
Blended Fair Value$5,160.90
Current Price$6,451.00
Upside-20.00%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.03%7.57%151.36149.41148.53146.22140.03130.39122.47108.3895.2180.02
YoY Growth--1.31%0.59%1.58%4.42%7.40%6.46%13.00%13.83%18.99%9.69%
Dividend Yield--2.34%2.59%2.87%2.91%1.91%1.48%1.40%1.36%1.56%1.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)121,459.00
(-) Cash Dividends Paid (M)71,246.00
(=) Cash Retained (M)50,213.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,291.8015,182.389,109.43
Cash Retained (M)50,213.0050,213.0050,213.00
(-) Cash Required (M)-24,291.80-15,182.38-9,109.43
(=) Excess Retained (M)25,921.2035,030.6341,103.58
(/) Shares Outstanding (M)464.10464.10464.10
(=) Excess Retained per Share55.8575.4888.57
LTM Dividend per Share153.52153.52153.52
(+) Excess Retained per Share55.8575.4888.57
(=) Adjusted Dividend209.37229.00242.08
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-0.37%0.63%1.63%
Fair Value$3,067.16$3,972.52$5,124.74
Upside / Downside-52.45%-38.42%-20.56%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)121,459.00122,219.91122,985.58123,756.06124,531.36125,311.51129,070.86
Payout Ratio58.66%64.93%71.20%77.46%83.73%90.00%92.50%
Projected Dividends (M)71,246.0079,353.4587,559.6995,865.64104,272.22112,780.36119,390.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-0.37%0.63%1.63%
Year 1 PV (M)73,820.3574,561.3275,302.29
Year 2 PV (M)75,774.8077,303.6178,847.69
Year 3 PV (M)77,178.0579,525.4881,920.03
Year 4 PV (M)78,092.5781,275.5184,554.77
Year 5 PV (M)78,575.0882,598.5386,785.13
PV of Terminal Value (M)2,427,137.822,551,419.752,680,741.43
Equity Value (M)2,810,578.662,946,684.193,088,151.34
Shares Outstanding (M)464.10464.10464.10
Fair Value$6,056.02$6,349.29$6,654.11
Upside / Downside-6.12%-1.58%3.15%

High-Yield Dividend Screener

« Prev Page 20 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PZU.WAPowszechny Zaklad Ubezpieczen S.A.6.34%$4.3461.18%
TIMS3.SATIM S.A.6.34%$1.3782.19%
5027.KLKim Loong Resources Berhad6.33%$0.1590.58%
600177.SSYoungor Group Co.,Ltd6.33%$0.4885.43%
MQG.AXMacquarie Group Limited6.33%$12.8967.45%
1286.HKImpro Precision Industries Limited6.32%$0.3247.46%
2199.HKRegina Miracle International (Holdings) Limited6.32%$0.1551.30%
4331.SRAljazira Mawten REIT Fund6.32%$0.7471.72%
8284.TWOMitake Information Corporation6.32%$3.9988.71%
B7E.DEBlue Cap AG6.32%$1.0945.09%
SHAF.SWSchaeffler AG6.32%$0.4699.67%
2069.TWYuen Chang Stainless Steel Co., Ltd.6.31%$1.1672.53%
603369.SSJiangsu King's Luck Brewery Joint-Stock Co., Ltd.6.31%$2.2095.23%
035600.KQKginicis Co.,Ltd6.30%$640.7433.42%
3859.KLMagnum Berhad6.30%$0.0963.20%
600582.SSTiandi Science & Technology Co.Ltd6.29%$0.3754.45%
6281.TWE-Life Corporation6.29%$3.9796.34%
8953.TJapan Metropolitan Fund Investment Corporation6.29%$7,808.7582.66%
KYE.BKKang Yong Electric Public Company Limited6.29%$17.8046.83%
3130.TW104 Corporation6.28%$14.0798.54%
601658.SSPostal Savings Bank of China Co., Ltd.6.28%$0.3446.63%
005257.KSGreen Cross Holdings Corporation6.27%$1,649.8533.43%
4138.TWODynamic Medical Technologies Inc.6.27%$3.7785.97%
4383.KLJaya Tiasa Holdings Berhad6.27%$0.0740.20%
AH-R.BKAAPICO Hitech Public Company Limited6.27%$0.7935.60%
1093.HKCSPC Pharmaceutical Group Limited6.26%$0.5359.84%
1397.HKBaguio Green Group Limited6.26%$0.0721.64%
005440.KSHyundai Green Food Co.,Ltd.6.25%$501.5314.65%
0506.HKChina Foods Limited6.25%$0.2744.98%
0RFX.LBell Food Group AG6.25%$14.0034.79%
1345.HKShanghai Pioneer Holding Ltd6.25%$0.1461.06%
M-PAT.BKMFC Patong Heritage Property Fund6.25%$0.1267.74%
PRV-UN.TOPro Real Estate Investment Trust6.25%$0.4177.89%
2006.TWTung Ho Steel Enterprise Corporation6.24%$3.9966.06%
600867.SSTonghua Dongbao Pharmaceutical Co., Ltd.6.24%$0.5180.83%
CEKA.JKPT Wilmar Cahaya Indonesia Tbk.6.22%$149.7933.39%
TSFA.FTaiwan Semiconductor Manufacturing Company Limited6.22%$17.0027.78%
002061.SZZhejiang Communications Technology Co., Ltd.6.21%$0.2555.66%
003410.KSSsangYong C&E Co., Ltd.6.21%$434.4384.58%
6170.TWOWelldone Company6.21%$3.0864.20%
7480.TSuzuden Corporation6.21%$104.5987.83%
HMPRO-R.BKHome Product Center Public Company Limited6.21%$0.4187.39%
IPCC.JKPT Indonesia Kendaraan Terminal Tbk6.21%$86.9664.44%
4532.TWRechi Precision Co., Ltd.6.20%$1.5172.65%
OPM.PAOPmobility6.20%$1.0244.93%
BCVN.SWBanque Cantonale Vaudoise6.19%$6.2168.66%
MF.PAWendel6.19%$5.0581.14%
OVS.MIOVS S.p.A.6.19%$0.3079.04%
A5G.IRAIB Group plc6.18%$0.5848.87%
BEK-B.TOThe Becker Milk Company Limited6.18%$0.8047.42%