Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

Arakawa Chemical Industries, Ltd. (4968.T)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$1,063.61 - $1,803.55$1,385.96
Multi-Stage$2,011.22 - $2,209.39$2,108.40
Blended Fair Value$1,747.18
Current Price$1,096.00
Upside59.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS1.11%6.13%47.9947.9947.9947.9943.9545.4240.5342.6432.0630.80
YoY Growth--0.00%0.00%0.00%9.17%-3.22%12.06%-4.96%33.02%4.09%16.38%
Dividend Yield--4.68%3.97%4.81%4.84%3.69%3.67%2.76%2.40%1.67%3.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,734.00
(-) Cash Dividends Paid (M)971.00
(=) Cash Retained (M)763.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)346.80216.75130.05
Cash Retained (M)763.00763.00763.00
(-) Cash Required (M)-346.80-216.75-130.05
(=) Excess Retained (M)416.20546.25632.95
(/) Shares Outstanding (M)19.8419.8419.84
(=) Excess Retained per Share20.9827.5331.90
LTM Dividend per Share48.9448.9448.94
(+) Excess Retained per Share20.9827.5331.90
(=) Adjusted Dividend69.9276.4880.85
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate-0.08%0.92%1.92%
Fair Value$1,063.61$1,385.96$1,803.55
Upside / Downside-2.96%26.46%64.56%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,734.001,749.911,765.961,782.171,798.521,815.021,869.47
Payout Ratio56.00%62.80%69.60%76.40%83.20%90.00%92.50%
Projected Dividends (M)971.001,098.911,229.091,361.561,496.361,633.511,729.26

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate-0.08%0.92%1.92%
Year 1 PV (M)1,021.751,031.971,042.20
Year 2 PV (M)1,062.541,083.921,105.50
Year 3 PV (M)1,094.411,127.601,161.46
Year 4 PV (M)1,118.311,163.761,210.57
Year 5 PV (M)1,135.091,193.041,253.34
PV of Terminal Value (M)34,468.0036,227.7038,058.54
Equity Value (M)39,900.1141,827.9943,831.61
Shares Outstanding (M)19.8419.8419.84
Fair Value$2,011.22$2,108.40$2,209.39
Upside / Downside83.51%92.37%101.59%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%