Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Atlas Copco AB (ATCO-A.ST)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$955.50 - $1,125.74$1,054.98
Multi-Stage$657.84 - $721.79$689.22
Blended Fair Value$872.10
Current Price$158.90
Upside448.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.26%7.40%2.802.301.901.821.741.571.741.691.571.50
YoY Growth--21.82%21.11%4.06%4.50%11.15%-9.83%2.85%7.66%4.93%9.34%
Dividend Yield--1.76%1.28%1.44%1.59%1.41%2.02%2.88%2.06%2.18%3.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)27,595.00
(-) Cash Dividends Paid (M)14,127.00
(=) Cash Retained (M)13,468.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,519.003,449.382,069.63
Cash Retained (M)13,468.0013,468.0013,468.00
(-) Cash Required (M)-5,519.00-3,449.38-2,069.63
(=) Excess Retained (M)7,949.0010,018.6311,398.38
(/) Shares Outstanding (M)4,874.984,874.984,874.98
(=) Excess Retained per Share1.632.062.34
LTM Dividend per Share2.902.902.90
(+) Excess Retained per Share1.632.062.34
(=) Adjusted Dividend4.534.955.24
WACC / Discount Rate2.13%2.13%2.13%
Growth Rate5.50%6.50%7.50%
Fair Value$955.50$1,054.98$1,125.74
Upside / Downside501.32%563.93%608.46%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)27,595.0029,388.6831,298.9433,333.3735,500.0437,807.5438,941.77
Payout Ratio51.19%58.96%66.72%74.48%82.24%90.00%92.50%
Projected Dividends (M)14,127.0017,326.1720,881.5424,825.9029,194.8134,026.7936,021.14

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.13%2.13%2.13%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)16,805.8716,965.1717,124.46
Year 2 PV (M)19,646.2420,020.4520,398.18
Year 3 PV (M)22,655.8623,306.2323,968.92
Year 4 PV (M)25,842.8026,836.6527,858.88
Year 5 PV (M)29,215.5130,626.6332,091.75
PV of Terminal Value (M)3,092,786.133,242,168.863,397,268.81
Equity Value (M)3,206,952.413,359,923.973,518,711.02
Shares Outstanding (M)4,874.984,874.984,874.98
Fair Value$657.84$689.22$721.79
Upside / Downside314.00%333.74%354.24%

High-Yield Dividend Screener

« Prev Page 28 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U96.SISembcorp Industries Ltd5.19%$0.3229.05%
CIN.AXCarlton Investments Limited5.18%$1.7961.04%
MERK.JKPT Merck Tbk5.18%$170.3142.74%
0QQ2.LGeberit AG5.17%$25.4271.02%
2640.TWOTaiwan Taxi Co.,Ltd.5.17%$7.0177.56%
603508.SSHenan Thinker Automatic Equipment Co., Ltd.5.17%$1.4488.86%
RICHT.BDChemical Works5.17%$509.8341.05%
FPT.BKFrasers Property (Thailand) Public Company Limited5.16%$0.3140.49%
YSON.FSonae, SGPS, S.A.5.16%$0.0960.40%
0QS5.LBossard Holding AG5.15%$7.9044.91%
2341.HKEcoGreen International Group Limited5.15%$0.109.70%
4942.TWChia Chang Co., Ltd5.15%$1.9967.15%
601555.SSSoochow Securities Co., Ltd.5.15%$0.4766.76%
601686.SSTianjin You Fa Steel Pipe Group Stock Co., Ltd.5.15%$0.3256.09%
6979.HKZJLD Group Inc5.15%$0.4556.09%
3118.TWOLevel Biotechnology Inc.5.14%$1.7080.08%
ALTOU.PATouax5.14%$0.2220.71%
BE8.BKBeryl 8 Plus Public Company Limited5.14%$0.2475.69%
KEG-UN.TOThe Keg Royalties Income Fund5.14%$0.9684.63%
QEWS.QAQatar Electricity & Water Company Q.P.S.C.5.14%$0.7767.87%
6805.HKKimou Environmental Holding Limited5.13%$0.1360.10%
9521.SRInmar Company for Real Estate Development and Investment5.13%$1.0024.60%
MTI.BKMuang Thai Insurance Public Company Limited5.13%$0.8045.07%
3218.TWOUniversal Vision Biotechnology Co., Ltd.5.12%$7.4771.57%
600694.SSDashang Co., Ltd.5.12%$0.9263.22%
601877.SSZhejiang Chint Electrics Co., Ltd.5.12%$1.4367.03%
GL9.IRGlanbia plc5.12%$0.7450.22%
STBP3.SASantos Brasil Participações S.A.5.12%$0.7478.31%
WSU.DEWashTec AG5.12%$2.4092.47%
0RUJ.LDelta Plus Group5.11%$2.4829.42%
2887.TWTS Financial Holding Co., Ltd.5.11%$1.0493.64%
3003.SRCity Cement Company5.11%$0.6566.06%
ALVU.PAVente-Unique.com S.A.5.11%$0.7945.95%
CAML3.SACamil Alimentos S.A.5.11%$0.2860.82%
RECTRectitude Holdings Ltd Ordinary Shares5.11%$0.0926.70%
603518.SSJinhong Fashion Group Co.,Ltd.5.10%$0.4966.21%
6242.TWOLi Kang Biomedical Co., Ltd.5.10%$2.0077.54%
ECMPA.ASEurocommercial Properties N.V.5.10%$1.3355.30%
NOMDNomad Foods Limited5.09%$0.6246.03%
2249.TWOYoung Shine Electric Co., Ltd.5.08%$4.7121.31%
ARZZ3.SAArezzo Indústria e Comércio S.A.5.08%$2.6767.63%
CMAN.BKChememan Public Company Limited5.08%$0.1231.80%
LST.BKLam Soon (Thailand) Public Company Limited5.08%$0.2436.51%
VEI.OLVeidekke ASA5.08%$8.9090.00%
013570.KSDY Corporation5.07%$230.5420.72%
086790.KSHana Financial Group Inc.5.07%$4,736.7233.98%
129260.KSIntergis Co., Ltd5.07%$121.3822.66%
CUP-U.TOCaribbean Utilities Company, Ltd.5.07%$0.6964.16%
MMAQ3.SAMinasmaquinas S.A.5.07%$129.2112.04%
QATI.QAQatar Insurance Company Q.S.P.C.5.07%$0.1045.46%