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

Advan Group Co., Ltd. (7463.T)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$3,036.29 - $5,543.89$4,075.65
Multi-Stage$5,201.00 - $5,719.73$5,455.36
Blended Fair Value$4,765.50
Current Price$880.00
Upside441.53%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS2.67%7.04%40.8352.8243.9934.4533.0635.7934.2331.7342.9020.42
YoY Growth---22.70%20.07%27.69%4.22%-7.64%4.57%7.88%-26.05%110.13%-1.23%
Dividend Yield--4.97%5.40%4.76%4.36%3.54%2.67%3.19%3.28%3.76%1.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)7,476.89
(-) Cash Dividends Paid (M)1,426.70
(=) Cash Retained (M)6,050.19
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,495.38934.61560.77
Cash Retained (M)6,050.196,050.196,050.19
(-) Cash Required (M)-1,495.38-934.61-560.77
(=) Excess Retained (M)4,554.815,115.585,489.42
(/) Shares Outstanding (M)35.1235.1235.12
(=) Excess Retained per Share129.70145.67156.31
LTM Dividend per Share40.6340.6340.63
(+) Excess Retained per Share129.70145.67156.31
(=) Adjusted Dividend170.32186.29196.94
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate0.67%1.67%2.67%
Fair Value$3,036.29$4,075.65$5,543.89
Upside / Downside245.03%363.14%529.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)7,476.897,601.667,728.517,857.487,988.618,121.928,365.57
Payout Ratio19.08%33.27%47.45%61.63%75.82%90.00%92.50%
Projected Dividends (M)1,426.702,528.703,667.094,842.776,056.667,309.727,738.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate0.67%1.67%2.67%
Year 1 PV (M)2,355.092,378.482,401.88
Year 2 PV (M)3,180.823,244.333,308.47
Year 3 PV (M)3,912.204,029.944,150.03
Year 4 PV (M)4,556.904,740.684,929.96
Year 5 PV (M)5,122.075,381.585,651.50
PV of Terminal Value (M)163,523.52171,808.35180,425.63
Equity Value (M)182,650.60191,583.37200,867.46
Shares Outstanding (M)35.1235.1235.12
Fair Value$5,201.00$5,455.36$5,719.73
Upside / Downside491.02%519.93%549.97%

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%