Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SoftBank Group Corp. (0R15.L)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$10,606.90 - $16,199.91$13,224.11
Multi-Stage$33,336.12 - $36,849.18$35,057.14
Blended Fair Value$24,140.63
Current Price$10,415.00
Upside131.79%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-1.39%3.03%44.3044.5448.6152.4960.0447.5133.1633.1632.0232.68
YoY Growth---0.52%-8.38%-7.39%-12.58%26.36%43.28%0.00%3.55%-2.00%-0.63%
Dividend Yield--0.43%0.42%0.72%1.00%0.76%0.86%0.63%0.83%0.68%0.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,745,189.00
(-) Cash Dividends Paid (M)72,825.00
(=) Cash Retained (M)1,672,364.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)349,037.80218,148.63130,889.18
Cash Retained (M)1,672,364.001,672,364.001,672,364.00
(-) Cash Required (M)-349,037.80-218,148.63-130,889.18
(=) Excess Retained (M)1,323,326.201,454,215.381,541,474.83
(/) Shares Outstanding (M)1,445.061,445.061,445.06
(=) Excess Retained per Share915.761,006.331,066.72
LTM Dividend per Share50.4050.4050.40
(+) Excess Retained per Share915.761,006.331,066.72
(=) Adjusted Dividend966.151,056.731,117.12
WACC / Discount Rate5.41%5.41%5.41%
Growth Rate-3.39%-2.39%-1.39%
Fair Value$10,606.90$13,224.11$16,199.91
Upside / Downside1.84%26.97%55.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,745,189.001,703,489.601,662,786.571,623,056.091,584,274.931,546,420.401,592,813.01
Payout Ratio4.17%21.34%38.50%55.67%72.83%90.00%92.50%
Projected Dividends (M)72,825.00363,496.07640,235.02903,541.701,153,899.991,391,778.361,473,352.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.41%5.41%5.41%
Growth Rate-3.39%-2.39%-1.39%
Year 1 PV (M)341,305.42344,838.22348,371.01
Year 2 PV (M)564,451.16576,196.71588,063.21
Year 3 PV (M)747,960.41771,427.68795,380.75
Year 4 PV (M)896,895.93934,610.95973,503.10
Year 5 PV (M)1,015,751.411,069,420.351,125,334.25
PV of Terminal Value (M)44,606,373.1046,963,226.4349,418,666.08
Equity Value (M)48,172,737.4350,659,720.3453,249,318.40
Shares Outstanding (M)1,445.061,445.061,445.06
Fair Value$33,336.12$35,057.14$36,849.18
Upside / Downside220.08%236.60%253.81%

High-Yield Dividend Screener

« Prev Page 33 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
2948.TWOBausen Inc.4.66%$1.7780.08%
600368.SSGuangxi Wuzhou Communications Co., Ltd.4.66%$0.1845.90%
688606.SSHangzhou Alltest Biotech Co., Ltd.4.66%$2.9879.11%
CHG-R.BKChularat Hospital Public Company Limited4.66%$0.0796.65%
CRT-UN.TOCT Real Estate Investment Trust4.66%$0.7646.43%
KWC.BKKrungdhep Sophon Public Company Limited4.66%$12.4880.34%
QNT.WAQuantum Software S.A.4.66%$1.7748.50%
TOUP.PATouax SCA4.66%$0.2220.71%
002948.SZBank of Qingdao Co., Ltd.4.65%$0.2125.26%
175330.KSJB Financial Group Co., Ltd.4.65%$1,171.1832.82%
ATRAV.HEAtria Oyj4.65%$0.7045.12%
INSET.BKInfraset Public Company Limited4.65%$0.0893.21%
OMAB.MXGrupo Aeroportuario del Centro Norte, S.A.B. de C.V.4.65%$11.2781.96%
TCO.AXTransmetro Corporation Limited4.65%$0.1027.59%
TCO0.DETesco PLC4.65%$0.2458.23%
2748.TWFDC International Hotels Corporation4.64%$2.0087.06%
600351.SSYabao Pharmaceutical Group Co., Ltd4.64%$0.3094.39%
6345.TAichi Corporation4.64%$63.5566.53%
7030.SRMobile Telecommunications Company Saudi Arabia4.64%$0.4967.65%
293480.KSHana Pharm Co., Ltd.4.63%$510.7544.31%
ALFPC.PAFountaine Pajot S.A.4.63%$4.7715.78%
EKTR3.SAElektro Redes S.A.4.63%$2.2847.37%
002749.SZSichuan Guoguang Agrochemical Co., Ltd.4.62%$0.6275.36%
0ROG.LGalenica AG4.62%$4.5160.87%
2534.TWHung Sheng Construction Ltd.4.62%$0.9640.22%
600757.SSChangjiang Publishing & Media Co.,Ltd4.62%$0.4144.68%
8976.TDaiwa Office Investment Corporation4.62%$17,319.0261.76%
BBTN.JKPT Bank Tabungan Negara (Persero) Tbk4.62%$53.5723.29%
SICO.JKPT Sigma Energy Compressindo Tbk4.62%$6.0046.65%
016360.KSSamsung Securities Co., Ltd.4.61%$3,499.8033.25%
603967.SSChina Master Logistics Co., Ltd.4.61%$0.6384.73%
ERAA.JKPT Erajaya Swasembada Tbk4.61%$19.0029.20%
FCR-UN.TOFirst Capital Real Estate Investment Trust4.61%$0.8771.15%
HELN.SWHelvetia Holding AG4.61%$9.6376.62%
SAUCE.BKThaitheparos Public Company Limited4.61%$1.7986.46%
SFSN.SWSFS Group AG4.61%$5.0039.88%
256150.KQHandok Clean Tech Co., Ltd.4.60%$251.5861.57%
600066.SSYutong Bus Co.,Ltd.4.60%$1.5066.89%
6369.TToyo Kanetsu K.K.4.60%$114.2124.14%
AUI.AXAustralian United Investment Company Limited4.60%$0.5263.93%
EXAE.ATHellenic Exchanges - Athens Stock Exchange S.A.4.60%$0.2978.34%
0837.HKCarpenter Tan Holdings Limited4.59%$0.3624.98%
ANSGR.ISAnadolu Anonim Türk Sigorta Sirketi4.59%$1.0517.19%
GLVA.JKPT Galva Technologies Tbk4.59%$19.2060.20%
TEAMG.BKTEAM Consulting Engineering and Management Public Company Limited4.59%$0.1556.43%
UMG.ASUniversal Music Group N.V.4.59%$1.0144.97%
5293.KLAME Elite Consortium Berhad4.58%$0.0740.76%
6534.TWCH Biotech R&D Co., Ltd.4.58%$4.1095.94%
6817.TSumida Corporation4.58%$52.4586.38%
AUDCAudioCodes Ltd.4.58%$0.4082.97%