Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Periods / Units / Analysis

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Mode

Company Industry Sector

Miscellaneous

Indicators Charts WACC Beta Predictability

Ticker

Industry

Sector

Acom Co., Ltd. (8572.T)

Company Dividend Discount ModelIndustry: Financial - Credit ServicesSector: Financial Services

Valuation Snapshot

Stable Growth$450.48 - $796.85$597.13
Multi-Stage$762.54 - $837.71$799.40
Blended Fair Value$698.27
Current Price$427.10
Upside63.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS34.09%0.00%13.0011.009.006.005.003.002.000.000.000.00
YoY Growth--18.20%22.21%49.99%20.02%66.69%50.05%0.00%0.00%0.00%0.00%
Dividend Yield--3.04%2.69%2.58%1.89%1.03%0.73%0.51%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)52,612.00
(-) Cash Dividends Paid (M)20,364.00
(=) Cash Retained (M)32,248.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10,522.406,576.503,945.90
Cash Retained (M)32,248.0032,248.0032,248.00
(-) Cash Required (M)-10,522.40-6,576.50-3,945.90
(=) Excess Retained (M)21,725.6025,671.5028,302.10
(/) Shares Outstanding (M)1,566.611,566.611,566.61
(=) Excess Retained per Share13.8716.3918.07
LTM Dividend per Share13.0013.0013.00
(+) Excess Retained per Share13.8716.3918.07
(=) Adjusted Dividend26.8729.3931.06
WACC / Discount Rate6.60%6.60%6.60%
Growth Rate0.60%1.60%2.60%
Fair Value$450.48$597.13$796.85
Upside / Downside5.47%39.81%86.57%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)52,612.0053,452.4054,306.2355,173.7056,055.0256,950.4258,658.93
Payout Ratio38.71%48.96%59.22%69.48%79.74%90.00%92.50%
Projected Dividends (M)20,364.0026,172.8632,162.1038,336.0144,698.9551,255.3854,259.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.60%6.60%6.60%
Growth Rate0.60%1.60%2.60%
Year 1 PV (M)24,311.4224,553.0924,794.76
Year 2 PV (M)27,749.9728,304.4228,864.35
Year 3 PV (M)30,724.4431,649.8432,593.64
Year 4 PV (M)33,276.1834,619.1836,002.44
Year 5 PV (M)35,443.3437,240.3639,109.54
PV of Terminal Value (M)1,043,102.271,095,988.731,150,998.88
Equity Value (M)1,194,607.631,252,355.621,312,363.60
Shares Outstanding (M)1,566.611,566.611,566.61
Fair Value$762.54$799.40$837.71
Upside / Downside78.54%87.17%96.14%

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%