Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Eisai Co., Ltd. (4523.T)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$1,745.77 - $2,756.24$2,207.86
Multi-Stage$3,842.96 - $4,219.31$4,027.49
Blended Fair Value$3,117.68
Current Price$4,975.00
Upside-37.33%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-0.13%0.62%161.50162.82162.74162.68162.65162.58152.33152.23152.14152.00
YoY Growth---0.81%0.05%0.03%0.02%0.04%6.73%0.07%0.06%0.09%0.13%
Dividend Yield--3.89%2.44%1.67%2.84%1.49%1.90%2.43%1.95%2.45%2.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)49,368.00
(-) Cash Dividends Paid (M)45,151.00
(=) Cash Retained (M)4,217.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,873.606,171.003,702.60
Cash Retained (M)4,217.004,217.004,217.00
(-) Cash Required (M)-9,873.60-6,171.00-3,702.60
(=) Excess Retained (M)-5,656.60-1,954.00514.40
(/) Shares Outstanding (M)282.01282.01282.01
(=) Excess Retained per Share-20.06-6.931.82
LTM Dividend per Share160.11160.11160.11
(+) Excess Retained per Share-20.06-6.931.82
(=) Adjusted Dividend140.05153.18161.93
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate-1.38%-0.38%0.62%
Fair Value$1,745.77$2,207.86$2,756.24
Upside / Downside-64.91%-55.62%-44.60%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)49,368.0049,181.0048,994.7148,809.1248,624.2448,440.0649,893.26
Payout Ratio91.46%91.17%90.87%90.58%90.29%90.00%92.50%
Projected Dividends (M)45,151.0044,836.5644,523.8544,212.8743,903.6143,596.0546,151.27

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate-1.38%-0.38%0.62%
Year 1 PV (M)41,664.6442,087.1142,509.58
Year 2 PV (M)38,447.0839,230.7240,022.27
Year 3 PV (M)35,477.6336,567.8237,680.12
Year 4 PV (M)32,737.1934,085.3235,474.66
Year 5 PV (M)30,208.1231,771.0233,397.94
PV of Terminal Value (M)905,201.15952,034.151,000,785.82
Equity Value (M)1,083,735.811,135,776.141,189,870.39
Shares Outstanding (M)282.01282.01282.01
Fair Value$3,842.96$4,027.49$4,219.31
Upside / Downside-22.75%-19.05%-15.19%

High-Yield Dividend Screener

« Prev Page 25 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
8952.TJapan Real Estate Investment Corporation5.59%$7,312.3570.16%
AEGN.ATAegean Airlines S.A.5.59%$0.8128.27%
KMDS.JKPT Kurniamitra Duta Sentosa, Tbk5.59%$38.0052.57%
RECLTD.BOREC Limited5.59%$21.3032.48%
2488.HKLaunch Tech Company Limited5.58%$0.4931.82%
ANIM3.SAAnima Holding S.A.5.58%$0.1844.03%
PROF-B.STProfilGruppen AB (publ)5.58%$6.6456.11%
SOL.AXWashington H. Soul Pattinson and Company Limited5.58%$2.0979.15%
1128.HKWynn Macau, Limited5.57%$0.3352.58%
1585.HKYadea Group Holdings Ltd.5.57%$0.6444.68%
SBOK.STScandBook Holding AB (publ)5.57%$2.7567.47%
003470.KSYuanta Securities Korea Co., Ltd.5.56%$203.1264.57%
AEDAS.MCAedas Homes, S.A.5.56%$1.3344.89%
DTL.AXData#3 Limited5.56%$0.5085.44%
IMAS.JKPT Indomobil Sukses Internasional Tbk5.56%$63.4361.82%
SFQ.DESAF-Holland SE5.56%$0.8475.48%
058430.KSPOSCO STEELEON Co., Ltd.5.55%$2,160.0746.25%
2192.HKMedlive Technology Co., Ltd.5.55%$0.5565.76%
8968.TFukuoka REIT Corporation5.55%$10,438.6663.61%
CY6U.SICapitaLand India Trust5.55%$0.0723.56%
INLIF.ATInterlife General Insurance Company S.A.5.55%$0.3626.26%
0A0C.LStadler Rail AG5.54%$1.0971.26%
1289.HKWuxi Sunlit Science and Technology Company Limited5.54%$0.1622.04%
2686.HKAAG Energy Holdings Limited5.54%$0.1029.66%
SNK.WASanok Rubber Company Spólka Akcyjna5.54%$1.1993.14%
0IZM.LABG Sundal Collier Holding ASA5.53%$0.4584.38%
600681.SSBestsun Energy Co., Ltd.5.53%$0.2495.34%
605009.SSHangzhou Haoyue Personal Care Co., Ltd5.53%$1.7190.38%
KSB3.DEKSB SE & Co. KGaA5.53%$52.7634.72%
000581.SZWeifu High-Technology Group Co., Ltd.5.52%$1.1471.66%
0QO1.LSchindler Holding AG5.52%$10.9983.82%
1061.HKEssex Bio-Technology Limited5.52%$0.2120.70%
HGSB.OLHaugesund Sparebank5.52%$8.8625.30%
603408.SSRunner (Xiamen) Corp.5.51%$0.7576.83%
PERR.PAGérard Perrier Industrie S.A.5.51%$4.6047.56%
009180.KSHansol Logistics Co., Ltd.5.50%$149.8936.63%
601339.SSBros Eastern.,Ltd5.50%$0.3287.29%
9905.TWGreat China Metal Ind. Co., Ltd.5.50%$1.0975.18%
FIQE3.SAUnifique Telecomunicações S.A.5.50%$0.2748.37%
M-STOR.BKMFC-Strategic Storage Fund5.50%$0.4482.25%
SYNTEC.BKSyntec Construction Public Company Limited5.50%$0.0924.68%
TPAC.BKThai Plaspac Public Company Limited5.50%$0.4536.96%
WIK.WAWikana S.A.5.50%$0.4079.03%
600713.SSNanJing Pharmaceutical Company Limited5.49%$0.3078.15%
ATIC.JKPT Anabatic Technologies Tbk5.49%$35.4144.79%
000672.SZGansu Shangfeng Cement Co.,Ltd5.48%$0.7191.94%
069260.KSTKG Huchems Co.,Ltd.5.47%$998.9065.46%
NCK.AXNick Scali Limited5.47%$1.2979.89%
000270.KSKia Corporation5.46%$6,584.2832.69%
002014.SZHuangshan Novel Co.,Ltd5.46%$0.6584.41%