Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Aichi Steel Corporation (5482.T)

Company Dividend Discount ModelIndustry: SteelSector: Basic Materials

Valuation Snapshot

Stable Growth$3,908.22 - $6,646.02$5,098.62
Multi-Stage$6,781.33 - $7,453.79$7,111.08
Blended Fair Value$6,104.85
Current Price$2,137.00
Upside185.67%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS1.68%2.68%79.4836.6612.2739.6942.7973.1379.2960.9861.0461.01
YoY Growth--116.82%198.74%-69.09%-7.24%-41.48%-7.78%30.03%-0.10%0.05%0.05%
Dividend Yield--3.72%4.12%1.61%7.62%5.61%9.56%9.71%5.72%5.51%5.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,267.00
(-) Cash Dividends Paid (M)3,108.00
(=) Cash Retained (M)7,159.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,053.401,283.38770.03
Cash Retained (M)7,159.007,159.007,159.00
(-) Cash Required (M)-2,053.40-1,283.38-770.03
(=) Excess Retained (M)5,105.605,875.636,388.98
(/) Shares Outstanding (M)32.2732.2732.27
(=) Excess Retained per Share158.20182.06197.97
LTM Dividend per Share96.3196.3196.31
(+) Excess Retained per Share158.20182.06197.97
(=) Adjusted Dividend254.51278.37294.28
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate0.20%1.20%2.20%
Fair Value$3,908.22$5,098.62$6,646.02
Upside / Downside82.88%138.59%211.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,267.0010,390.6810,515.8610,642.5410,770.7510,900.5011,227.51
Payout Ratio30.27%42.22%54.16%66.11%78.05%90.00%92.50%
Projected Dividends (M)3,108.004,386.685,695.717,035.648,407.049,810.4510,385.45

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate0.20%1.20%2.20%
Year 1 PV (M)4,069.454,110.064,150.67
Year 2 PV (M)4,901.725,000.045,099.34
Year 3 PV (M)5,617.015,786.855,960.09
Year 4 PV (M)6,226.506,478.806,738.69
Year 5 PV (M)6,740.477,083.597,440.54
PV of Terminal Value (M)191,294.19201,031.79211,161.96
Equity Value (M)218,849.35229,491.14240,551.29
Shares Outstanding (M)32.2732.2732.27
Fair Value$6,781.33$7,111.08$7,453.79
Upside / Downside217.33%232.76%248.80%

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%