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 24 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
NDA-FI.HENordea Bank Abp5.73%$0.9467.38%
RBF.BKR&B Food Supply Public Company Limited5.73%$0.1781.37%
1882.HKHaitian International Holdings Limited5.72%$1.2733.58%
3339.HKLonking Holdings Limited5.72%$0.1736.46%
4126.TWOPacific Hospital Supply Co., Ltd5.72%$4.8486.09%
SLFSun Life Financial Inc.5.72%$3.6065.58%
0QKD.LForbo Holding AG5.71%$50.0340.66%
IPE.WAIPOPEMA Securities S.A.5.71%$0.2368.17%
SNOR.OLSpareBank 1 Nordmøre5.71%$10.0420.14%
3705.TWYungShin Global Holding Corporation5.70%$3.2590.33%
MST.BKMaybank Securities (Thailand) Public Company Limited5.70%$0.3875.36%
3462.TNomura Real Estate Master Fund, Inc.5.69%$9,849.8672.94%
CHILE.SNBanco de Chile5.69%$9.8578.63%
RSUL4.SAMetalúrgica Riosulense S.A.5.69%$3.9836.85%
600007.SSChina World Trade Center Co., Ltd.5.68%$1.1395.72%
AURG.OLAurskog Sparebank5.68%$15.0028.30%
BPO-PT.TOBrookfield Office Properties Inc5.68%$1.1634.59%
KTY.WAGrupa Kety S.A.5.68%$52.8592.39%
PREB.BKPre-Built Public Company Limited5.68%$0.2076.14%
3213.TWOMildef Crete Inc.5.67%$5.9677.23%
NAB.AXNational Australia Bank Limited5.67%$2.4066.40%
3282.TComforia Residential REIT, Inc5.66%$18,861.6284.64%
DTEL.BRDeutsche Telekom AG5.66%$1.1349.89%
HELG.OLSpareBank 1 Helgeland5.66%$10.3551.40%
SITHAI.BKSrithai Superware Public Company Limited5.66%$0.0697.25%
002884.SZGuangdong Lingxiao Pump Industry Co.,Ltd.5.65%$1.0077.13%
1535.TWChina Ecotek Corporation5.65%$2.9975.30%
8960.TUnited Urban Investment Corporation5.65%$10,346.6368.81%
SIILI.HESiili Solutions Oyj5.65%$0.2640.06%
AVEN.STAvensia AB (publ)5.64%$0.5078.26%
RPH.BKRatchaphruek Hospital Public Company Limited5.64%$0.2885.55%
1702.HKDongguang Chemical Limited5.63%$0.1123.80%
601033.SSGrandtop Yongxing Group Co., Ltd.5.63%$0.8583.54%
601398.SSIndustrial & Commercial Bank of China Ltd.5.63%$0.4543.37%
JDF.BKJD Food Public Company Limited5.63%$0.0852.54%
024110.KSIndustrial Bank of Korea5.62%$1,165.3436.50%
DHBK.QADoha Bank Q.P.S.C.5.62%$0.1655.17%
0667.HKChina East Education Holdings Limited5.61%$0.3885.28%
0807.HKSIIC Environment Holdings Ltd.5.61%$0.0625.08%
EKH.BKEkachai Medical Care Public Company Limited5.61%$0.2891.43%
HIFA-B.STHifab Group AB (publ.)5.61%$0.1742.74%
KCAR.BKKrungthai Car Rent and Lease Public Company Limited5.61%$0.3043.66%
000987.SZGuangzhou Yuexiu Financial Holdings Group Co., Ltd.5.60%$0.4663.54%
0VCO.LPeyto Exploration & Development Corp.5.60%$1.2970.79%
1537.TWKung Long Batteries Industrial Co.,Ltd5.60%$7.0072.79%
DVR.AXDiverger Limited5.60%$0.0769.90%
SECURE.BKnForce Secure Public Company Limited5.60%$0.7053.33%
029960.KQKorea Environment Technology Co., Ltd.5.59%$499.3892.03%
2057.HKZTO Express (Cayman) Inc.5.59%$9.3186.81%
3468.TStar Asia Investment Corporation5.59%$3,448.1578.34%