Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Fujitsu Limited (6702.T)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$1,705.44 - $2,449.11$2,068.96
Multi-Stage$3,476.13 - $3,833.95$3,651.47
Blended Fair Value$2,860.21
Current Price$3,484.00
Upside-17.90%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS8.84%11.58%27.5826.2225.1723.2122.3018.0614.8411.429.219.22
YoY Growth--5.17%4.18%8.47%4.06%23.51%21.64%30.02%23.89%-0.01%-0.01%
Dividend Yield--0.78%1.03%1.35%1.37%1.07%1.43%1.97%1.70%1.11%2.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)446,173.00
(-) Cash Dividends Paid (M)50,506.00
(=) Cash Retained (M)395,667.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)89,234.6055,771.6333,462.98
Cash Retained (M)395,667.00395,667.00395,667.00
(-) Cash Required (M)-89,234.60-55,771.63-33,462.98
(=) Excess Retained (M)306,432.40339,895.38362,204.03
(/) Shares Outstanding (M)1,796.051,796.051,796.05
(=) Excess Retained per Share170.61189.25201.67
LTM Dividend per Share28.1228.1228.12
(+) Excess Retained per Share170.61189.25201.67
(=) Adjusted Dividend198.73217.37229.79
WACC / Discount Rate7.58%7.58%7.58%
Growth Rate-3.65%-2.65%-1.65%
Fair Value$1,705.44$2,068.96$2,449.11
Upside / Downside-51.05%-40.62%-29.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)446,173.00434,355.75422,851.49411,651.93400,749.00390,134.84401,838.89
Payout Ratio11.32%27.06%42.79%58.53%74.26%90.00%92.50%
Projected Dividends (M)50,506.00117,518.68180,946.16240,931.35297,612.10351,121.36371,700.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.58%7.58%7.58%
Growth Rate-3.65%-2.65%-1.65%
Year 1 PV (M)108,117.08109,239.19110,361.30
Year 2 PV (M)153,152.53156,348.07159,576.60
Year 3 PV (M)187,609.80193,512.06199,536.83
Year 4 PV (M)213,206.37222,196.32231,467.62
Year 5 PV (M)231,416.46243,677.32256,452.43
PV of Terminal Value (M)5,349,809.235,633,251.635,928,582.54
Equity Value (M)6,243,311.476,558,224.596,885,977.33
Shares Outstanding (M)1,796.051,796.051,796.05
Fair Value$3,476.13$3,651.47$3,833.95
Upside / Downside-0.23%4.81%10.04%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%