Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Canon Electronics Inc. (7739.T)

Company Dividend Discount ModelIndustry: Computer HardwareSector: Technology

Valuation Snapshot

Stable Growth$1,098.19 - $1,550.61$1,322.07
Multi-Stage$1,509.88 - $1,655.61$1,581.35
Blended Fair Value$1,451.71
Current Price$2,730.00
Upside-46.82%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.04%0.66%64.9460.0554.9750.0359.9879.8179.9359.8859.8159.83
YoY Growth--8.14%9.25%9.87%-16.59%-24.85%-0.15%33.48%0.12%-0.04%-1.57%
Dividend Yield--2.61%2.56%2.98%3.12%3.48%5.00%4.31%2.53%3.32%3.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,918.00
(-) Cash Dividends Paid (M)1,431.00
(=) Cash Retained (M)5,487.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,383.60864.75518.85
Cash Retained (M)5,487.005,487.005,487.00
(-) Cash Required (M)-1,383.60-864.75-518.85
(=) Excess Retained (M)4,103.404,622.254,968.15
(/) Shares Outstanding (M)40.9040.9040.90
(=) Excess Retained per Share100.33113.02121.47
LTM Dividend per Share34.9934.9934.99
(+) Excess Retained per Share100.33113.02121.47
(=) Adjusted Dividend135.32148.01156.46
WACC / Discount Rate10.82%10.82%10.82%
Growth Rate-1.34%-0.34%0.66%
Fair Value$1,098.19$1,322.07$1,550.61
Upside / Downside-59.77%-51.57%-43.20%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,918.006,894.736,871.546,848.436,825.406,802.447,006.51
Payout Ratio20.69%34.55%48.41%62.27%76.14%90.00%92.50%
Projected Dividends (M)1,431.002,382.003,326.594,264.805,196.656,122.196,481.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.82%10.82%10.82%
Growth Rate-1.34%-0.34%0.66%
Year 1 PV (M)2,127.852,149.412,170.98
Year 2 PV (M)2,654.582,708.662,763.29
Year 3 PV (M)3,040.133,133.513,228.78
Year 4 PV (M)3,309.153,445.363,585.73
Year 5 PV (M)3,482.553,662.653,850.13
PV of Terminal Value (M)47,137.7449,575.4652,113.01
Equity Value (M)61,751.9964,675.0667,711.93
Shares Outstanding (M)40.9040.9040.90
Fair Value$1,509.88$1,581.35$1,655.61
Upside / Downside-44.69%-42.08%-39.36%

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%