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

Alpha Purchase Co., Ltd. (7115.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$2,360.89 - $7,234.96$3,766.88
Multi-Stage$8,209.49 - $9,071.76$8,631.97
Blended Fair Value$6,199.43
Current Price$2,767.00
Upside124.05%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020
DPS0.00%0.00%21.2514.1810.275.475.270.000.000.000.000.00
YoY Growth--49.86%38.05%87.88%3.82%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.06%1.28%0.98%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)974.97
(-) Cash Dividends Paid (M)263.23
(=) Cash Retained (M)711.74
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)194.99121.8773.12
Cash Retained (M)711.74711.74711.74
(-) Cash Required (M)-194.99-121.87-73.12
(=) Excess Retained (M)516.74589.87638.62
(/) Shares Outstanding (M)9.969.969.96
(=) Excess Retained per Share51.9059.2564.15
LTM Dividend per Share26.4426.4426.44
(+) Excess Retained per Share51.9059.2564.15
(=) Adjusted Dividend78.3485.6990.59
WACC / Discount Rate1.25%1.25%1.25%
Growth Rate-2.00%-1.00%0.00%
Fair Value$2,360.89$3,766.88$7,234.96
Upside / Downside-14.68%36.14%161.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)974.97965.22955.57946.01936.55927.19955.00
Payout Ratio27.00%39.60%52.20%64.80%77.40%90.00%92.50%
Projected Dividends (M)263.23382.22498.80613.01724.89834.47883.38

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.25%1.25%1.25%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)373.68377.49381.31
Year 2 PV (M)476.76486.54496.42
Year 3 PV (M)572.84590.55608.63
Year 4 PV (M)662.25689.69717.98
Year 5 PV (M)745.32784.13824.54
PV of Terminal Value (M)78,900.7283,009.2687,287.20
Equity Value (M)81,731.5685,937.6790,316.08
Shares Outstanding (M)9.969.969.96
Fair Value$8,209.49$8,631.97$9,071.76
Upside / Downside196.69%211.96%227.86%

High-Yield Dividend Screener

« Prev Page 25 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
MDCM.D.C. Holdings, Inc.0.86%$0.5455.94%
AXPAmerican Express Company0.85%$3.1720.85%
FOXAFox Corporation0.85%$0.6213.96%
LMSTLimestone Bancorp, Inc.0.85%$0.208.06%
RCLRoyal Caribbean Cruises Ltd.0.85%$2.4116.19%
AZZAZZ Inc.0.84%$0.928.89%
HIBBHibbett, Inc.0.84%$0.749.00%
MARMarriott International, Inc.0.84%$2.6227.38%
MORNMorningstar, Inc.0.84%$1.7720.03%
SGHSMART Global Holdings, Inc.0.84%$0.1430.96%
URIUnited Rentals, Inc.0.84%$7.1318.10%
0HYJ.LCintas Corporation0.83%$1.5434.15%
EFXEquifax Inc.0.83%$1.7833.46%
GMGeneral Motors Company0.82%$0.6621.22%
KVSAKhosla Ventures Acquisition Co.0.81%$0.099.61%
WMTWalmart Inc.0.81%$0.9131.92%
BMIBadger Meter, Inc.0.80%$1.4130.10%
FRDFriedman Industries, Incorporated0.80%$0.169.82%
ITTITT Inc.0.80%$1.4022.66%
MLIMueller Industries, Inc.0.80%$0.9413.89%
SSSSLSuRo Capital Corp. 6.00% Notes due 20260.80%$0.208.46%
RGLDRoyal Gold, Inc.0.79%$1.7524.00%
VRSKVerisk Analytics, Inc.0.79%$1.7426.41%
COFCapital One Financial Corporation0.78%$1.9487.57%
EEExcelerate Energy, Inc.0.78%$0.229.21%
0K36.LMoody's Corporation0.77%$3.8230.70%
HCIHCI Group, Inc.0.77%$1.429.00%
PHParker-Hannifin Corporation0.77%$6.8524.15%
SEISolaris Energy Infrastructure, Inc.0.77%$0.3944.96%
0HQN.LCboe Global Markets, Inc.0.76%$1.9020.31%
ASICAtegrity Specialty Holdings LLC0.76%$0.1512.77%
GLGlobe Life Inc.0.75%$1.037.35%
0KYY.LS&P Global Inc.0.74%$3.8128.09%
PHMPulteGroup, Inc.0.74%$0.896.67%
ROPRoper Technologies, Inc.0.74%$3.2022.09%
ZWSZurn Elkay Water Solutions Corporation0.74%$0.3530.63%
JOEThe St. Joe Company0.73%$0.4324.05%
TOLToll Brothers, Inc.0.73%$0.997.16%
TTEKTetra Tech, Inc.0.73%$0.2526.25%
0HCB.LAlcoa Corporation0.72%$0.409.08%
AAgilent Technologies, Inc.0.72%$0.9921.64%
FCFSFirstCash Holdings, Inc0.72%$1.1316.40%
TRAKReposiTrak, Inc.0.72%$0.0922.94%
BKNGBooking Holdings Inc.0.71%$37.7824.39%
PGCPeapack-Gladstone Financial Corporation0.71%$0.2010.22%
ASOAcademy Sports and Outdoors, Inc.0.70%$0.376.63%
BROBrown & Brown, Inc.0.70%$0.5418.02%
INTUIntuit Inc.0.70%$4.3929.97%
MSFTMicrosoft Corporation0.70%$3.3123.52%
NCRNCR Corporation0.70%$0.111.70%