Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Asahi Broadcasting Group Holdings Corporation (9405.T)

Company Dividend Discount ModelIndustry: BroadcastingSector: Communication Services

Valuation Snapshot

Stable Growth$1,038.03 - $1,512.66$1,267.56
Multi-Stage$1,519.70 - $1,671.15$1,593.96
Blended Fair Value$1,430.76
Current Price$777.00
Upside84.14%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-14.62%-2.61%12.0012.0026.9911.7813.7226.4419.5726.3917.6020.53
YoY Growth--0.00%-55.55%129.07%-14.14%-48.10%35.13%-25.86%49.93%-14.24%31.24%
Dividend Yield--1.75%1.78%4.08%1.80%1.95%3.43%2.72%3.17%2.16%3.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,756.00
(-) Cash Dividends Paid (M)125.00
(=) Cash Retained (M)5,631.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,151.20719.50431.70
Cash Retained (M)5,631.005,631.005,631.00
(-) Cash Required (M)-1,151.20-719.50-431.70
(=) Excess Retained (M)4,479.804,911.505,199.30
(/) Shares Outstanding (M)41.7541.7541.75
(=) Excess Retained per Share107.30117.64124.53
LTM Dividend per Share2.992.992.99
(+) Excess Retained per Share107.30117.64124.53
(=) Adjusted Dividend110.29120.63127.53
WACC / Discount Rate9.31%9.31%9.31%
Growth Rate-1.19%-0.19%0.81%
Fair Value$1,038.03$1,267.56$1,512.66
Upside / Downside33.59%63.14%94.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,756.005,745.335,734.695,724.065,713.455,702.875,873.95
Payout Ratio2.17%19.74%37.30%54.87%72.43%90.00%92.50%
Projected Dividends (M)125.001,133.972,139.213,140.724,138.505,132.585,433.41

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.31%9.31%9.31%
Growth Rate-1.19%-0.19%0.81%
Year 1 PV (M)1,026.961,037.361,047.75
Year 2 PV (M)1,754.511,790.201,826.25
Year 3 PV (M)2,332.832,404.372,477.36
Year 4 PV (M)2,783.872,898.283,016.18
Year 5 PV (M)3,126.743,288.193,456.24
PV of Terminal Value (M)52,423.4355,130.2857,947.80
Equity Value (M)63,448.3466,548.6869,771.59
Shares Outstanding (M)41.7541.7541.75
Fair Value$1,519.70$1,593.96$1,671.15
Upside / Downside95.59%105.14%115.08%

High-Yield Dividend Screener

« Prev Page 3 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1272.HKDatang Environment Industry Group Co., Ltd.13.53%$0.1542.28%
MID-UN.TOMINT Income Fund13.47%$1.0661.55%
1126.HKDream International Limited13.45%$1.1550.50%
HCO.PAHigh Co. S.A.13.45%$0.5362.33%
2348.HKDawnrays Pharmaceutical (Holdings) Limited13.44%$0.1633.06%
0384.HKChina Gas Holdings Limited13.43%$1.0494.76%
AEFAbrdn Emerging Markets Equity Income Fund Inc13.42%$0.9661.57%
9616.HKNeutech Group Limited13.40%$0.3455.10%
WN-PA.TOGeorge Weston Limited13.36%$3.4127.39%
CY4.FKelsian Group Limited13.31%$0.3278.26%
1100.HKMainland Headwear Holdings Limited13.28%$0.1742.95%
1755.HKS-Enjoy Service Group Co., Limited13.28%$0.3733.22%
DRR.AXDeterra Royalties Limited13.28%$0.5593.57%
2942.TWOJing-Jan Retail Business Co., Ltd.13.27%$4.1962.94%
1985.HKMicroware Group Limited13.26%$0.1768.95%
SSG.AXShaver Shop Group Limited13.25%$0.2086.08%
1553.HKMaike Tube Industry Holdings Limited13.22%$0.2027.92%
3306.HKJNBY Design Limited13.22%$2.5577.85%
0363.HKShanghai Industrial Holdings Limited13.17%$1.9035.00%
0579.HKBeijing Jingneng Clean Energy Co., Limited13.09%$0.3042.68%
RI.PAPernod Ricard S.A.13.06%$9.5377.43%
VULC3.SAVulcabras S.A.13.05%$2.6060.16%
600919.SSBank of Jiangsu Co., Ltd.13.01%$1.3572.63%
1551.HKGuangzhou Rural Commercial Bank Co., Ltd.13.00%$0.2058.85%
EIT-UN.TOCanoe EIT Income Fund13.00%$2.0542.34%
4334.SRAl Maather Reit Fund12.98%$1.1689.22%
BCE-PA.TOBCE Inc.12.97%$2.7139.91%
HLO.AXHelloworld Travel Limited12.97%$0.2567.50%
4347.SRBonyan REIT Fund12.96%$1.2193.24%
1526.HKRici Healthcare Holdings Limited12.94%$0.1438.91%
3709.HKEEKA Fashion Holdings Limited12.93%$0.9958.41%
ELSA.JKPT Elnusa Tbk12.90%$65.7979.08%
3348.HKChina PengFei Group Limited12.88%$0.1642.43%
BAYU.JKPT Bayu Buana Tbk12.87%$175.0059.18%
MJLF.BKMajor Cineplex Lifestyle Leasehold Property Fund.12.81%$0.6246.37%
037460.KQSamji Electronics Co., Ltd.12.80%$1,880.7647.73%
1785.HKChengdu Expressway Co., Ltd.12.79%$0.2688.07%
GWO-PN.TOGreat-West Lifeco Inc.12.76%$2.3953.09%
UNC.TOUnited Corporations Limited12.75%$1.8760.14%
FDJ.PAFDJ United12.74%$3.8390.91%
IRAO.MEPJSC Inter RAO UES12.74%$0.3919.11%
0OGG.LS.A. Catana Group12.72%$0.3722.37%
TAPG.JKPT Triputra Agro Persada Tbk12.65%$191.0090.66%
2407.HKGaush Meditech Ltd12.64%$1.0277.13%
MPCK.DEMPC Münchmeyer Petersen Capital AG12.63%$0.6260.64%
EDL.DEEdel SE & Co. KGaA12.60%$0.5754.20%
0086.HKSun Hung Kai & Co. Limited12.59%$0.5294.25%
4340.SRAl Rajhi REIT Fund12.56%$1.0083.50%
TRMDTORM plc12.54%$2.4890.35%
0819.HKTianneng Power International Limited12.50%$0.8935.06%