Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Lawson, Inc. (2651.T)

Company Dividend Discount ModelIndustry: Discount StoresSector: Consumer Defensive

Valuation Snapshot

Stable Growth$89,333.23 - $105,249.69$98,634.37
Multi-Stage$23,983.33 - $26,291.75$25,116.14
Blended Fair Value$61,875.25
Current Price$10,325.00
Upside499.28%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-5.46%-0.85%192.29149.84149.83149.82202.25254.68252.12247.06242.05229.37
YoY Growth--28.33%0.01%0.01%-25.93%-20.58%1.01%2.05%2.07%5.53%9.54%
Dividend Yield--1.86%2.46%3.29%3.04%3.45%5.02%3.56%3.27%2.76%2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)53,019.00
(-) Cash Dividends Paid (M)11,759.00
(=) Cash Retained (M)41,260.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10,603.806,627.383,976.43
Cash Retained (M)41,260.0041,260.0041,260.00
(-) Cash Required (M)-10,603.80-6,627.38-3,976.43
(=) Excess Retained (M)30,656.2034,632.6337,283.58
(/) Shares Outstanding (M)100.18100.18100.18
(=) Excess Retained per Share306.00345.70372.16
LTM Dividend per Share117.38117.38117.38
(+) Excess Retained per Share306.00345.70372.16
(=) Adjusted Dividend423.38463.07489.53
WACC / Discount Rate5.28%5.28%5.28%
Growth Rate5.50%6.50%7.50%
Fair Value$89,333.23$98,634.37$105,249.69
Upside / Downside765.21%855.30%919.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)53,019.0056,465.2460,135.4864,044.2868,207.1672,640.6274,819.84
Payout Ratio22.18%35.74%49.31%62.87%76.44%90.00%92.50%
Projected Dividends (M)11,759.0020,182.4129,651.1840,265.6252,134.6765,376.5669,208.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.28%5.28%5.28%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)18,989.5719,169.5719,349.56
Year 2 PV (M)26,249.8226,749.8027,254.50
Year 3 PV (M)33,539.8334,502.6435,483.70
Year 4 PV (M)40,859.7042,431.0544,047.29
Year 5 PV (M)48,209.5150,538.0552,955.71
PV of Terminal Value (M)2,234,856.242,342,800.632,454,876.31
Equity Value (M)2,402,704.662,516,191.732,633,967.06
Shares Outstanding (M)100.18100.18100.18
Fair Value$23,983.33$25,116.14$26,291.75
Upside / Downside132.28%143.26%154.64%

High-Yield Dividend Screener

« Prev Page 29 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SUSuncor Energy Inc.5.07%$2.3153.29%
023410.KQEugene Corporation5.06%$183.4563.50%
7537.TMarubun Corporation5.06%$65.8855.36%
GLJ.DEGrenke AG5.06%$0.7954.91%
KZOS.MEKazan Public Joint Stock Company Organichesky sintez5.06%$3.3620.60%
LTLS.JKPT Lautan Luas Tbk5.06%$43.7440.34%
MDS-UN.TOHealthcare Special Opportunities Fund5.06%$0.5664.99%
PUUILO.HEPuuilo Oyj5.06%$0.6382.63%
VCI.VVitreous Glass Inc.5.06%$0.3791.09%
051600.KSKEPCO Plant Service & Engineering Co.,Ltd.5.05%$2,469.0084.53%
BLXBanco Latinoamericano de Comercio Exterior, S. A.5.05%$2.2137.06%
TLI.BKThai Life Insurance Public Company Limited5.05%$0.5047.29%
031330.KQSAMT Co., Ltd.5.04%$200.0045.01%
DCR.WADecora S.A.5.04%$3.7855.77%
PST.MIPoste Italiane S.p.A.5.04%$1.0965.05%
RDX.AXRedox Limited5.04%$0.1554.66%
UPOIC.BKUnited Palm Oil Industry Public Company Limited5.04%$0.3361.35%
WKL.ASWolters Kluwer N.V.5.04%$4.4348.01%
000600.SZJointo Energy Investment Co., Ltd. Hebei5.03%$0.4345.84%
0QNN.LBurckhardt Compression Holding AG5.03%$27.4847.49%
002233.SZGuangdong Tapai Group Co., Ltd.5.02%$0.4570.96%
9308.TInui Global Logistics Co., Ltd.5.02%$68.9239.29%
FFI.AXFFI Holdings Limited5.02%$0.2431.68%
SJWD.BKSCGJWD Logistics Public Company Limited5.02%$0.3762.75%
007590.KSDONGBANG AGRO Corporation5.01%$300.1154.47%
0151.HKWant Want China Holdings Limited5.01%$0.2363.82%
2971.TEscon Japan REIT Investment Corporation5.01%$6,447.9060.16%
BBL-R.BKBangkok Bank Public Company Limited5.01%$8.5034.27%
DIC.AEDubai Investments PJSC5.01%$0.1858.95%
006390.KSHanil Hyundai Cement Co., Ltd5.00%$900.0433.14%
600998.SSJointown Pharmaceutical Group Co., Ltd5.00%$0.2646.36%
7020.SREtihad Etisalat Company5.00%$3.3172.99%
KA8.DEKlassik Radio AG5.00%$0.1595.39%
ORDS.QAOoredoo Q.P.S.C.4.99%$0.6557.81%
002616.SZGuangdong Chant Group Inc.4.98%$0.2771.11%
039130.KSHanatour Service Inc.4.98%$2,419.0255.18%
1264.TWOTehmag Foods Corporation4.98%$13.9967.27%
1295.KLPublic Bank Berhad4.98%$0.2260.48%
AW-UN.TOA&W Revenue Royalties Income Fund4.98%$1.8492.91%
WPK.TOWinpak Ltd.4.98%$2.2699.45%
000776.SZGF Securities Co., Ltd.4.97%$1.0960.30%
5236.KLMatrix Concepts Holdings Berhad4.97%$0.0756.54%
601298.SSQingdao Port International Co., Ltd.4.97%$0.4149.05%
7133.KLUnited U-LI Corporation Berhad4.97%$0.0846.08%
9925.TWTaiwan Shin Kong Security Co., Ltd.4.97%$2.0281.40%
034590.KSIncheon City Gas Co., Ltd.4.96%$1,251.1528.53%
0QP4.ILGeorg Fischer AG4.96%$2.6644.86%
4163.SRAl-Dawaa Medical Services Company4.96%$2.5157.67%
9163.TNareru Group Inc.4.96%$114.0343.61%
CPFE3.SACPFL Energia S.A.4.96%$2.6656.33%