Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SCSK Corporation (9719.T)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$33,162.86 - $39,071.47$36,615.69
Multi-Stage$7,306.16 - $8,002.81$7,648.05
Blended Fair Value$22,131.87
Current Price$4,429.00
Upside399.70%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS11.50%15.99%65.9753.9649.2846.6043.2738.2832.4531.6227.4519.96
YoY Growth--22.27%9.48%5.76%7.70%13.03%17.97%2.64%15.16%37.53%33.36%
Dividend Yield--1.52%1.71%2.18%2.03%1.96%2.19%1.79%1.84%1.63%1.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)61,413.00
(-) Cash Dividends Paid (M)22,189.00
(=) Cash Retained (M)39,224.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)12,282.607,676.634,605.98
Cash Retained (M)39,224.0039,224.0039,224.00
(-) Cash Required (M)-12,282.60-7,676.63-4,605.98
(=) Excess Retained (M)26,941.4031,547.3834,618.03
(/) Shares Outstanding (M)312.59312.59312.59
(=) Excess Retained per Share86.19100.92110.74
LTM Dividend per Share70.9870.9870.98
(+) Excess Retained per Share86.19100.92110.74
(=) Adjusted Dividend157.17171.90181.73
WACC / Discount Rate5.78%5.78%5.78%
Growth Rate5.50%6.50%7.50%
Fair Value$33,162.86$36,615.69$39,071.47
Upside / Downside648.77%726.73%782.17%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)61,413.0065,404.8569,656.1674,183.8179,005.7684,141.1386,665.37
Payout Ratio36.13%46.90%57.68%68.45%79.23%90.00%92.50%
Projected Dividends (M)22,189.0030,677.9040,176.6150,780.5462,593.2375,727.0280,165.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.78%5.78%5.78%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)28,728.8129,001.1229,273.43
Year 2 PV (M)35,233.6235,904.7336,582.16
Year 3 PV (M)41,703.5842,900.7444,120.60
Year 4 PV (M)48,138.8249,990.1051,894.28
Year 5 PV (M)54,539.4857,173.7659,908.85
PV of Terminal Value (M)2,075,517.092,175,765.342,279,850.33
Equity Value (M)2,283,861.412,390,735.792,501,629.65
Shares Outstanding (M)312.59312.59312.59
Fair Value$7,306.16$7,648.05$8,002.81
Upside / Downside64.96%72.68%80.69%

High-Yield Dividend Screener

« Prev Page 23 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002293.SZLuolai Lifestyle Technology Co., Ltd.5.90%$0.6198.42%
KLBN11.SAKlabin S.A.5.90%$1.1379.59%
T9Z.DEZumtobel Group AG5.89%$0.2568.81%
4006.KLOriental Holdings Berhad5.88%$0.4091.37%
7231.KLWellcall Holdings Berhad5.88%$0.0898.90%
ALBAV.HEÅlandsbanken Abp5.88%$2.8380.11%
HSPG.OLHøland og Setskog Sparebank5.88%$9.009.64%
TAEE3.SATransmissora Aliança de Energia Elétrica S.A.5.88%$0.8249.16%
095570.KSAJ Networks Co.,Ltd.5.87%$269.8946.78%
CONSTI.HEConsti Oyj5.87%$0.6379.88%
DEDI.STDedicare AB (publ)5.87%$2.5059.86%
SUC.BKSaha-Union Public Company Limited5.87%$1.6026.76%
0QQF.LMikron Holding AG5.85%$1.2032.60%
0RNX.LAmbea AB (publ)5.85%$2.1927.21%
3459.TSamty Residential Investment Corporation5.85%$6,816.2884.59%
PLAT.ATThrace Plastics Holding Company S.A.5.85%$0.2485.91%
7229.KLFavelle Favco Berhad5.84%$0.0931.57%
M-II.BKMFC Industrial Investment Property and Leasehold Fund5.83%$0.3544.44%
NOHO.HENoHo Partners Oyj5.83%$0.4829.48%
0QN7.LVaudoise Assurances Holding S.A.5.82%$42.4142.05%
4164.SRNahdi Medical Company5.81%$5.6089.58%
5511.TWOTe Chang Construction Co., Ltd.5.81%$3.7946.23%
PPA.ATPiraeus Port Authority S.A.5.81%$2.3838.50%
WHA-R.BKWHA Corporation Public Company Limited5.81%$0.1957.71%
MULTI.OLMulticonsult ASA5.80%$10.1891.58%
QIMD.QAQatar Industrial Manufacturing Company Q.P.S.C.5.80%$0.1448.99%
000791.SZGEPIC Energy Development Co., Ltd.5.79%$0.3746.47%
0NFS.LEsprinet S.p.A.5.79%$0.3693.72%
MYS.AXMyState Limited5.79%$0.2670.40%
5299.TWOExcelliance MOS Corporation5.78%$4.1493.57%
8987.TJapan Excellent, Inc.5.78%$8,618.1168.54%
9528.SRGas Arabian Services Company5.78%$0.9877.70%
PLS.AXPLS Group Limited5.78%$0.2556.17%
1104.HKAPAC Resources Limited5.77%$0.1533.87%
9525.SRAlwasail Industrial Company5.77%$0.2085.38%
CBA.AXCommonwealth Bank of Australia5.77%$9.3079.76%
GSLGlobal Ship Lease, Inc.5.77%$2.0117.72%
5138.KLHap Seng Plantations Holdings Berhad5.76%$0.1355.68%
601088.SSChina Shenhua Energy Company Limited5.76%$2.3381.35%
ALI.AXArgo Global Listed Infrastructure Limited5.76%$0.1510.56%
000755.SZShanxi Hi-speed Group Co., Ltd.5.75%$0.2989.22%
EELT.MEEuropean Eltech Public Joint Stock Company5.75%$0.5236.41%
1846.HKEuroEyes International Eye Clinic Limited5.74%$0.1729.90%
9296.KLRCE Capital Berhad5.74%$0.0692.92%
BELA.ATJumbo S.A.5.74%$1.6068.01%
GRP-UNGranite Real Estate Investment Trust5.74%$3.4071.71%
6199.HKBank of Guizhou Co., Ltd.5.73%$0.0624.27%
6581.TWTaiwan Steel Union Co., Ltd5.73%$5.9988.31%
HAIS.JKPT Hasnur Internasional Shipping Tbk5.73%$15.3740.52%
HTSC.LHuatai Securities Co., Ltd.5.73%$1.2668.65%