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

Fujitsu Limited (6702.T)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$1,705.44 - $2,449.11$2,068.96
Multi-Stage$3,476.13 - $3,833.95$3,651.47
Blended Fair Value$2,860.21
Current Price$3,484.00
Upside-17.90%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS8.84%11.58%27.5826.2225.1723.2122.3018.0614.8411.429.219.22
YoY Growth--5.17%4.18%8.47%4.06%23.51%21.64%30.02%23.89%-0.01%-0.01%
Dividend Yield--0.78%1.03%1.35%1.37%1.07%1.43%1.97%1.70%1.11%2.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)446,173.00
(-) Cash Dividends Paid (M)50,506.00
(=) Cash Retained (M)395,667.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)89,234.6055,771.6333,462.98
Cash Retained (M)395,667.00395,667.00395,667.00
(-) Cash Required (M)-89,234.60-55,771.63-33,462.98
(=) Excess Retained (M)306,432.40339,895.38362,204.03
(/) Shares Outstanding (M)1,796.051,796.051,796.05
(=) Excess Retained per Share170.61189.25201.67
LTM Dividend per Share28.1228.1228.12
(+) Excess Retained per Share170.61189.25201.67
(=) Adjusted Dividend198.73217.37229.79
WACC / Discount Rate7.58%7.58%7.58%
Growth Rate-3.65%-2.65%-1.65%
Fair Value$1,705.44$2,068.96$2,449.11
Upside / Downside-51.05%-40.62%-29.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)446,173.00434,355.75422,851.49411,651.93400,749.00390,134.84401,838.89
Payout Ratio11.32%27.06%42.79%58.53%74.26%90.00%92.50%
Projected Dividends (M)50,506.00117,518.68180,946.16240,931.35297,612.10351,121.36371,700.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.58%7.58%7.58%
Growth Rate-3.65%-2.65%-1.65%
Year 1 PV (M)108,117.08109,239.19110,361.30
Year 2 PV (M)153,152.53156,348.07159,576.60
Year 3 PV (M)187,609.80193,512.06199,536.83
Year 4 PV (M)213,206.37222,196.32231,467.62
Year 5 PV (M)231,416.46243,677.32256,452.43
PV of Terminal Value (M)5,349,809.235,633,251.635,928,582.54
Equity Value (M)6,243,311.476,558,224.596,885,977.33
Shares Outstanding (M)1,796.051,796.051,796.05
Fair Value$3,476.13$3,651.47$3,833.95
Upside / Downside-0.23%4.81%10.04%

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%