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

Impact HD Inc. (6067.T)

Company Dividend Discount ModelIndustry: Advertising AgenciesSector: Communication Services

Valuation Snapshot

Stable Growth$2,629.14 - $3,097.58$2,902.88
Multi-Stage$1,463.74 - $1,605.67$1,533.38
Blended Fair Value$2,218.13
Current Price$30.11
Upside7,266.76%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2023202220212020201920182017201620152014
DPS13.08%0.00%7.736.936.405.914.674.183.383.012.510.00
YoY Growth--11.51%8.28%8.27%26.66%11.68%23.74%12.31%19.80%0.00%0.00%
Dividend Yield--23.70%28.64%30.54%52.57%13.08%54.75%64.93%63.42%28.26%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,704.00
(-) Cash Dividends Paid (M)8,237.00
(=) Cash Retained (M)7,467.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,140.801,963.001,177.80
Cash Retained (M)7,467.007,467.007,467.00
(-) Cash Required (M)-3,140.80-1,963.00-1,177.80
(=) Excess Retained (M)4,326.205,504.006,289.20
(/) Shares Outstanding (M)1,008.251,008.251,008.25
(=) Excess Retained per Share4.295.466.24
LTM Dividend per Share8.178.178.17
(+) Excess Retained per Share4.295.466.24
(=) Adjusted Dividend12.4613.6314.41
WACC / Discount Rate4.13%4.13%4.13%
Growth Rate5.50%6.50%7.50%
Fair Value$2,629.14$2,902.88$3,097.58
Upside / Downside8,631.80%9,540.93%10,187.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,704.0016,724.7617,811.8718,969.6420,202.6721,515.8422,161.32
Payout Ratio52.45%59.96%67.47%74.98%82.49%90.00%92.50%
Projected Dividends (M)8,237.0010,028.3812,017.8414,223.5616,665.2519,364.2620,499.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.13%4.13%4.13%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)9,540.279,630.709,721.13
Year 2 PV (M)10,876.4311,083.5911,292.71
Year 3 PV (M)12,246.1012,597.6412,955.85
Year 4 PV (M)13,649.9614,174.8914,714.83
Year 5 PV (M)15,088.6515,817.4316,574.11
PV of Terminal Value (M)1,414,410.171,482,726.711,553,657.89
Equity Value (M)1,475,811.571,546,030.971,618,916.52
Shares Outstanding (M)1,008.251,008.251,008.25
Fair Value$1,463.74$1,533.38$1,605.67
Upside / Downside4,761.29%4,992.60%5,232.68%

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%