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

gremz,Inc. (3150.T)

Company Dividend Discount ModelIndustry: SolarSector: Energy

Valuation Snapshot

Stable Growth$3,633.58 - $7,536.98$5,117.23
Multi-Stage$2,638.55 - $2,883.53$2,758.82
Blended Fair Value$3,938.02
Current Price$2,374.00
Upside65.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS44.35%37.11%51.9631.8418.7116.7314.178.296.306.692.492.47
YoY Growth--63.20%70.16%11.84%18.06%70.93%31.67%-5.91%168.44%0.79%11.72%
Dividend Yield--2.19%1.26%0.63%1.12%0.74%0.56%0.67%0.70%1.01%1.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,606.72
(-) Cash Dividends Paid (M)369.48
(=) Cash Retained (M)4,237.24
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)921.34575.84345.50
Cash Retained (M)4,237.244,237.244,237.24
(-) Cash Required (M)-921.34-575.84-345.50
(=) Excess Retained (M)3,315.893,661.403,891.73
(/) Shares Outstanding (M)23.1123.1123.11
(=) Excess Retained per Share143.46158.41168.38
LTM Dividend per Share15.9915.9915.99
(+) Excess Retained per Share143.46158.41168.38
(=) Adjusted Dividend159.45174.40184.36
WACC / Discount Rate10.13%10.13%10.13%
Growth Rate5.50%6.50%7.50%
Fair Value$3,633.58$5,117.23$7,536.98
Upside / Downside53.06%115.55%217.48%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,606.724,906.155,225.055,564.685,926.396,311.606,500.95
Payout Ratio8.02%24.42%40.81%57.21%73.60%90.00%92.50%
Projected Dividends (M)369.481,197.902,132.463,183.454,362.065,680.446,013.38

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.13%10.13%10.13%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,077.511,087.721,097.94
Year 2 PV (M)1,725.361,758.221,791.39
Year 3 PV (M)2,316.832,383.342,451.11
Year 4 PV (M)2,855.532,965.353,078.30
Year 5 PV (M)3,344.853,506.403,674.14
PV of Terminal Value (M)49,664.7652,063.5954,554.22
Equity Value (M)60,984.8463,764.6266,647.11
Shares Outstanding (M)23.1123.1123.11
Fair Value$2,638.55$2,758.82$2,883.53
Upside / Downside11.14%16.21%21.46%

High-Yield Dividend Screener

« Prev Page 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%