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

ZACROS Corporation (7917.T)

Company Dividend Discount ModelIndustry: Packaging & ContainersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,797.75 - $4,213.64$2,642.05
Multi-Stage$1,849.35 - $2,027.19$1,936.61
Blended Fair Value$2,289.33
Current Price$940.00
Upside143.55%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS8.57%5.27%26.0721.1121.3720.3517.7917.2816.7716.7716.7716.12
YoY Growth--23.47%-1.19%4.99%14.41%2.94%3.03%0.00%0.00%4.06%3.34%
Dividend Yield--2.77%2.00%2.39%2.34%1.75%1.84%2.29%1.84%1.90%3.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,556.00
(-) Cash Dividends Paid (M)1,562.00
(=) Cash Retained (M)4,994.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,311.20819.50491.70
Cash Retained (M)4,994.004,994.004,994.00
(-) Cash Required (M)-1,311.20-819.50-491.70
(=) Excess Retained (M)3,682.804,174.504,502.30
(/) Shares Outstanding (M)74.8974.8974.89
(=) Excess Retained per Share49.1855.7460.12
LTM Dividend per Share20.8620.8620.86
(+) Excess Retained per Share49.1855.7460.12
(=) Adjusted Dividend70.0376.6080.98
WACC / Discount Rate7.29%7.29%7.29%
Growth Rate3.27%4.27%5.27%
Fair Value$1,797.75$2,642.05$4,213.64
Upside / Downside91.25%181.07%348.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,556.006,835.937,127.817,432.157,749.488,080.378,322.78
Payout Ratio23.83%37.06%50.30%63.53%76.77%90.00%92.50%
Projected Dividends (M)1,562.002,533.423,584.954,721.665,948.907,272.337,698.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.29%7.29%7.29%
Growth Rate3.27%4.27%5.27%
Year 1 PV (M)2,338.582,361.222,383.87
Year 2 PV (M)3,054.723,114.173,174.18
Year 3 PV (M)3,713.873,822.813,933.85
Year 4 PV (M)4,319.294,489.044,663.74
Year 5 PV (M)4,874.095,114.705,364.71
PV of Terminal Value (M)120,194.52126,127.76132,293.04
Equity Value (M)138,495.07145,029.69151,813.39
Shares Outstanding (M)74.8974.8974.89
Fair Value$1,849.35$1,936.61$2,027.19
Upside / Downside96.74%106.02%115.66%

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%