Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

TDC SOFT Inc. (4687.T)

Company Dividend Discount ModelIndustry: Software - InfrastructureSector: Technology

Valuation Snapshot

Stable Growth$1,428.99 - $2,967.62$2,013.34
Multi-Stage$1,048.07 - $1,144.79$1,095.55
Blended Fair Value$1,554.45
Current Price$1,341.00
Upside15.92%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS16.34%22.36%24.3615.4023.2912.4712.4711.439.098.185.113.58
YoY Growth--58.12%-33.85%86.77%0.00%9.09%25.71%11.19%60.00%42.86%10.53%
Dividend Yield--1.82%1.27%2.59%2.35%2.50%2.29%2.07%1.98%1.62%2.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,689.10
(-) Cash Dividends Paid (M)573.93
(=) Cash Retained (M)3,115.16
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)737.82461.14276.68
Cash Retained (M)3,115.163,115.163,115.16
(-) Cash Required (M)-737.82-461.14-276.68
(=) Excess Retained (M)2,377.352,654.032,838.48
(/) Shares Outstanding (M)47.1447.1447.14
(=) Excess Retained per Share50.4356.3060.22
LTM Dividend per Share12.1812.1812.18
(+) Excess Retained per Share50.4356.3060.22
(=) Adjusted Dividend62.6168.4872.39
WACC / Discount Rate10.12%10.12%10.12%
Growth Rate5.50%6.50%7.50%
Fair Value$1,428.99$2,013.34$2,967.62
Upside / Downside6.56%50.14%121.30%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,689.103,928.894,184.264,456.244,745.905,054.385,206.01
Payout Ratio15.56%30.45%45.33%60.22%75.11%90.00%92.50%
Projected Dividends (M)573.931,196.191,896.922,683.683,564.724,548.944,815.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.12%10.12%10.12%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,076.041,086.241,096.44
Year 2 PV (M)1,534.981,564.221,593.73
Year 3 PV (M)1,953.502,009.582,066.72
Year 4 PV (M)2,334.182,423.942,516.27
Year 5 PV (M)2,679.462,808.882,943.25
PV of Terminal Value (M)39,825.2541,748.8243,746.02
Equity Value (M)49,403.4051,641.6753,962.42
Shares Outstanding (M)47.1447.1447.14
Fair Value$1,048.07$1,095.55$1,144.79
Upside / Downside-21.84%-18.30%-14.63%

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%