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

XAC Automation Corporation (5490.TWO)

Company Dividend Discount ModelIndustry: Business Equipment & SuppliesSector: Industrials

Valuation Snapshot

Stable Growth$29.33 - $70.20$43.41
Multi-Stage$119.49 - $132.04$125.64
Blended Fair Value$84.52
Current Price$32.05
Upside163.73%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019
DPS0.00%0.00%0.000.001.232.031.510.000.000.000.000.00
YoY Growth--0.00%-100.00%-39.11%33.94%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.00%0.00%4.80%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)138.28
(-) Cash Dividends Paid (M)32.60
(=) Cash Retained (M)105.68
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)27.6617.2910.37
Cash Retained (M)105.68105.68105.68
(-) Cash Required (M)-27.66-17.29-10.37
(=) Excess Retained (M)78.0288.3995.31
(/) Shares Outstanding (M)93.7393.7393.73
(=) Excess Retained per Share0.830.941.02
LTM Dividend per Share0.350.350.35
(+) Excess Retained per Share0.830.941.02
(=) Adjusted Dividend1.181.291.36
WACC / Discount Rate1.94%1.94%1.94%
Growth Rate-2.00%-1.00%0.00%
Fair Value$29.33$43.41$70.20
Upside / Downside-8.50%35.44%119.03%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)138.28136.90135.53134.18132.83131.51135.45
Payout Ratio23.58%36.86%50.15%63.43%76.72%90.00%92.50%
Projected Dividends (M)32.6050.4667.9685.11101.90118.36125.29

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.94%1.94%1.94%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)49.0049.5050.00
Year 2 PV (M)64.0865.4066.72
Year 3 PV (M)77.9280.3382.79
Year 4 PV (M)90.6094.3598.22
Year 5 PV (M)102.17107.49113.03
PV of Terminal Value (M)10,816.0611,379.2811,965.72
Equity Value (M)11,199.8311,776.3512,376.48
Shares Outstanding (M)93.7393.7393.73
Fair Value$119.49$125.64$132.04
Upside / Downside272.82%292.01%311.99%

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%