Definitive Analysis
Loading...
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

Mode

Company Industry Sector

Ticker

Industry

Sector

Shin-Etsu Chemical Co., Ltd. (4063.T)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$44,003.88 - $51,844.02$48,585.44
Multi-Stage$111,815.96 - $122,771.83$117,191.34
Blended Fair Value$82,888.39
Current Price$4,772.00
Upside1,636.97%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS18.56%17.00%103.34106.6398.6260.8246.1544.1237.6826.9124.7322.57
YoY Growth---3.09%8.13%62.15%31.79%4.59%17.09%40.06%8.81%9.54%5.04%
Dividend Yield--2.17%1.71%2.07%1.99%1.24%1.75%1.83%1.36%1.21%1.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)516,429.00
(-) Cash Dividends Paid (M)103,800.00
(=) Cash Retained (M)412,629.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)103,285.8064,553.6338,732.18
Cash Retained (M)412,629.00412,629.00412,629.00
(-) Cash Required (M)-103,285.80-64,553.63-38,732.18
(=) Excess Retained (M)309,343.20348,075.38373,896.83
(/) Shares Outstanding (M)1,981.031,981.031,981.03
(=) Excess Retained per Share156.15175.70188.74
LTM Dividend per Share52.4052.4052.40
(+) Excess Retained per Share156.15175.70188.74
(=) Adjusted Dividend208.55228.10241.13
WACC / Discount Rate-21.57%-21.57%-21.57%
Growth Rate5.50%6.50%7.50%
Fair Value$44,003.88$48,585.44$51,844.02
Upside / Downside822.13%918.14%986.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)516,429.00549,996.89585,746.68623,820.22664,368.53707,552.49728,779.06
Payout Ratio20.10%34.08%48.06%62.04%76.02%90.00%92.50%
Projected Dividends (M)103,800.00187,437.04281,508.34387,016.99505,052.38636,797.24674,120.63

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-21.57%-21.57%-21.57%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)236,747.22238,991.27241,235.32
Year 2 PV (M)449,107.41457,661.64466,296.58
Year 3 PV (M)779,863.26802,250.33825,061.79
Year 4 PV (M)1,285,447.481,334,882.161,385,729.16
Year 5 PV (M)2,047,144.792,146,022.652,248,684.80
PV of Terminal Value (M)216,713,022.12227,180,342.12238,048,271.10
Equity Value (M)221,511,332.28232,160,150.18243,215,278.74
Shares Outstanding (M)1,981.031,981.031,981.03
Fair Value$111,815.96$117,191.34$122,771.83
Upside / Downside2,243.17%2,355.81%2,472.75%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%