Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

World Co., Ltd. (3612.T)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$49,205.03 - $58,065.34$54,372.34
Multi-Stage$367,291.59 - $406,590.34$386,541.21
Blended Fair Value$220,456.78
Current Price$2,516.00
Upside8,662.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-2.52%0.00%63.7767.2351.960.0323.3072.440.000.000.000.00
YoY Growth---5.16%29.39%185,700.00%-99.88%-67.84%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--2.53%3.17%3.15%0.00%1.59%4.42%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)11,326.00
(-) Cash Dividends Paid (M)2,719.00
(=) Cash Retained (M)8,607.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,265.201,415.75849.45
Cash Retained (M)8,607.008,607.008,607.00
(-) Cash Required (M)-2,265.20-1,415.75-849.45
(=) Excess Retained (M)6,341.807,191.257,757.55
(/) Shares Outstanding (M)35.7635.7635.76
(=) Excess Retained per Share177.37201.12216.96
LTM Dividend per Share76.0476.0476.04
(+) Excess Retained per Share177.37201.12216.96
(=) Adjusted Dividend253.41277.17293.01
WACC / Discount Rate-40.89%-40.89%-40.89%
Growth Rate-2.91%-1.91%-0.91%
Fair Value$49,205.03$54,372.34$58,065.34
Upside / Downside1,855.68%2,061.06%2,207.84%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)11,326.0011,109.1710,896.4910,687.8810,483.2610,282.5610,591.04
Payout Ratio24.01%37.21%50.40%63.60%76.80%90.00%92.50%
Projected Dividends (M)2,719.004,133.215,492.276,797.788,051.299,254.319,796.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-40.89%-40.89%-40.89%
Growth Rate-2.91%-1.91%-0.91%
Year 1 PV (M)6,920.616,991.897,063.17
Year 2 PV (M)15,398.0515,716.8916,039.00
Year 3 PV (M)31,910.8332,907.0833,923.86
Year 4 PV (M)63,283.9465,931.8568,661.99
Year 5 PV (M)121,794.94128,198.05134,867.68
PV of Terminal Value (M)12,893,347.1813,571,187.8514,277,242.24
Equity Value (M)13,132,655.5413,820,933.6114,537,797.95
Shares Outstanding (M)35.7635.7635.76
Fair Value$367,291.59$386,541.21$406,590.34
Upside / Downside14,498.23%15,263.32%16,060.19%

High-Yield Dividend Screener

« Prev Page 34 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BILI-A.STBilia AB (publ)4.58%$6.0877.85%
SHA.AXSHAPE Australia Corporation Limited4.58%$0.2863.86%
SUTHA.BKGolden Lime Public Company Limited4.58%$0.1279.88%
YUASA.BKYuasa Battery (Thailand) Public Company Limited4.58%$0.6126.69%
001323.SZDe Rucci Healthy Sleep Co., Ltd.4.57%$1.1972.11%
FNAC.PAFnac Darty S.A.4.57%$1.3429.18%
CRSU.PACaisse Régionale de Crédit Agricole Mutuel Sud Rhône Alpes4.56%$8.7019.97%
ELIN.ATElinoil Hellenic Petroleum Company S.A.4.56%$0.1127.16%
000596.SZAnhui Gujing Distillery Co., Ltd.4.55%$6.0467.48%
002483.SZJiangsu Rainbow Heavy Industries Co., Ltd.4.55%$0.3263.40%
002746.SZShandong Xiantan Co., Ltd.4.55%$0.2882.68%
NSL-R.BKNSL Foods Public Company Limited4.55%$1.0551.73%
600350.SSShandong Hi-speed Company Limited4.54%$0.4464.80%
7463.TAdvan Group Co., Ltd.4.54%$41.5719.08%
SEGMN.ISSegmen Kardesler Gid Urt Ve Amblj Sny AS4.54%$0.8469.37%
005180.KSBinggrae Co., Ltd.4.53%$3,299.7936.30%
6873.TWHD Renewable Energy Co., Ltd.4.53%$4.5378.62%
300193.SZShenzhen Jasic Technology Co.,Ltd.4.52%$0.4081.71%
5904.TWOPOYA International Co., Ltd.4.52%$20.1875.14%
600282.SSNanjing Iron & Steel Co., Ltd.4.52%$0.2454.66%
603689.SSAnhui Province Natural Gas DevelopmentCo.,Ltd.4.52%$0.3769.94%
688036.SSShenzhen Transsion Holdings Co., Ltd.4.52%$2.9990.95%
ALCLA.PAClasquin S.A.4.52%$6.4148.30%
023000.KSSAMWONSTEEL Co.,Ltd.4.51%$108.3244.46%
0QNM.LAdecco Group AG4.51%$1.0462.86%
9539.SRAqaseem Factory for Chemicals and Plastics Co.4.51%$0.2165.70%
DUI.AXDiversified United Investment Limited4.51%$0.2470.80%
SLIGR.ASSligro Food Group N.V.4.51%$0.47100.00%
032640.KSLG Uplus Corp.4.50%$650.0160.09%
4165.SRAl Majed Oud Co.4.50%$6.0082.11%
000411.SZZhejiang Int'l Group Co.,Ltd.4.49%$0.5761.70%
002543.SZGuangdong Vanward New Electric Co., Ltd.4.49%$0.4649.41%
003070.KSKolon Global Corporation4.49%$401.8773.73%
601665.SSQilu Bank Co., Ltd.4.49%$0.2628.78%
BSANTANDER.SNBanco Santander-Chile4.49%$3.1956.12%
GPW.WAGielda Papierów Wartosciowych w Warszawie S.A.4.49%$2.9966.28%
SHUR.BRShurgard Self Storage S.A.4.49%$1.3113.81%
044450.KSKSS Line Ltd.4.48%$397.8627.45%
0OR2.LLNA Santé S.A.4.48%$1.1025.22%
2731.TWLion Travel Service Co., Ltd.4.48%$7.4848.12%
4104.TWExcelsior Medical Co., Ltd.4.48%$3.6277.21%
7167.KLAble Global Berhad4.48%$0.0731.97%
7593.TVt Holdings Co.,Ltd.4.48%$24.0056.43%
0IPY.LAubay S.A.4.47%$2.5247.60%
3020.SRYamama Saudi Cement Company4.47%$1.0650.72%
3114.TWOHowteh Technology Co., Ltd.4.47%$1.1951.28%
CCEPCoca-Cola Europacific Partners PLC4.47%$3.9457.53%
CMCanadian Imperial Bank of Commerce4.47%$4.1147.39%
QIIK.QAQatar International Islamic Bank (Q.P.S.C)4.47%$0.5158.75%
1515.HKChina Resources Medical Holdings Company Limited4.46%$0.1423.71%