Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Conexio Corporation (9422.T)

Company Dividend Discount ModelIndustry: Specialty RetailSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$831.75 - $1,310.61$1,050.97
Multi-Stage$959.04 - $1,048.74$1,003.06
Blended Fair Value$1,027.02
Current Price$1,908.00
Upside-46.17%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2022202120202019201820172016201520142013
DPS6.32%10.22%70.0160.0260.0265.0259.9951.5244.4833.7332.2526.47
YoY Growth--16.65%0.00%-7.70%8.38%16.44%15.83%31.88%4.57%21.88%0.00%
Dividend Yield--5.27%4.00%4.22%4.58%3.11%2.67%3.47%2.54%3.64%2.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,616.00
(-) Cash Dividends Paid (M)1,179.00
(=) Cash Retained (M)2,437.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)723.20452.00271.20
Cash Retained (M)2,437.002,437.002,437.00
(-) Cash Required (M)-723.20-452.00-271.20
(=) Excess Retained (M)1,713.801,985.002,165.80
(/) Shares Outstanding (M)44.7444.7444.74
(=) Excess Retained per Share38.3144.3748.41
LTM Dividend per Share26.3526.3526.35
(+) Excess Retained per Share38.3144.3748.41
(=) Adjusted Dividend64.6670.7274.76
WACC / Discount Rate10.09%10.09%10.09%
Growth Rate2.15%3.15%4.15%
Fair Value$831.75$1,050.97$1,310.61
Upside / Downside-56.41%-44.92%-31.31%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,616.003,729.873,847.323,968.484,093.454,222.354,349.02
Payout Ratio32.61%44.08%55.56%67.04%78.52%90.00%92.50%
Projected Dividends (M)1,179.001,644.282,137.692,660.553,214.213,800.114,022.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.09%10.09%10.09%
Growth Rate2.15%3.15%4.15%
Year 1 PV (M)1,479.091,493.571,508.05
Year 2 PV (M)1,729.761,763.791,798.16
Year 3 PV (M)1,936.561,994.002,052.55
Year 4 PV (M)2,104.532,188.162,274.26
Year 5 PV (M)2,238.192,349.912,466.05
PV of Terminal Value (M)33,417.3435,085.4036,819.41
Equity Value (M)42,905.4844,874.8346,918.48
Shares Outstanding (M)44.7444.7444.74
Fair Value$959.04$1,003.06$1,048.74
Upside / Downside-49.74%-47.43%-45.03%

High-Yield Dividend Screener

« Prev Page 37 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
030200.KSKT Corporation4.28%$2,195.0057.50%
0QL7.LCompagnie Financière Tradition S.A.4.28%$12.3042.79%
603788.SSNingbo Gaofa Automotive Control System Co., Ltd.4.28%$0.7080.53%
CONCHATORO.SNViña Concha y Toro S.A.4.28%$43.5341.21%
EDHN.SWEnergiedienst Holding AG4.28%$1.6927.11%
LHPF.BKLand and Houses Freehold and Leasehold Property Fund4.28%$0.2228.94%
003816.SZCGN Power Co., Ltd.4.27%$0.1686.16%
033920.KSMuhak Co., Ltd.4.27%$390.0321.54%
0NWC.Lsecunet Security Networks AG4.27%$7.8278.31%
HAKI-B.STHAKI Safety AB (publ)4.27%$0.9165.00%
ULG.WAUltimate Games S.A.4.27%$0.5063.41%
0QQ6.LRoche Holding AG4.26%$14.3770.63%
3287.THoshino Resorts REIT, Inc.4.26%$11,118.4364.80%
4161.SRBin Dawood Holding Company4.26%$0.2086.85%
600548.SSShenzhen Expressway Corporation Limited4.26%$0.3776.64%
0F8V.LAkwel4.25%$0.3514.62%
GGPS3.SAGPS Participações e Empreendimentos S.A.4.25%$0.6869.54%
NNGF.DENational Grid plc4.25%$0.5760.16%
002352.SZS.F. Holding Co., Ltd.4.24%$1.6375.31%
075180.KSSaeron Automotive Corporation4.24%$139.9669.90%
3052.TWApex Science & Engineering Corp.4.24%$0.5142.05%
600874.SSTianjin Capital Environmental Protection Group Company Limited4.24%$0.2547.55%
603277.SSYindu Kitchen Equipment Co., Ltd4.24%$0.7181.68%
6436.TAmano Corporation4.24%$178.4472.65%
IFI.WAIfirma S.A.4.24%$1.4070.58%
INA.AXIngenia Communities Group4.24%$0.2263.81%
000685.SZZhongshan Public Utilities Group Co.,Ltd.4.23%$0.4952.11%
BRAV.STBravida Holding AB (publ)4.23%$3.7466.06%
DBG.PADerichebourg S.A.4.23%$0.2922.71%
EZZ.AXEZZ Life Science Holdings Limited4.23%$0.0621.17%
INTB3.SAIntelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira4.23%$0.4933.98%
078000.KSTelcoware Co.,Ltd.4.22%$636.2960.41%
0QQY.LMobimo Holding AG4.22%$10.1529.78%
2337.HKUnited Strength Power Holdings Limited4.22%$0.0729.24%
284740.KSCUCKOO Homesys Co., Ltd4.22%$1,000.3319.58%
603195.SSGoneo Group Co., Ltd.4.22%$1.7277.84%
8972.TKDX Realty Investment Corporation4.22%$7,423.1334.15%
ALOS3.SAAllos S.A.4.22%$1.2081.15%
VVL.OLVoss Veksel- og Landmandsbank ASA4.22%$17.0543.31%
600361.SSInnovation New Material Technology Co., Ltd. Class A4.21%$0.1877.50%
603008.SSXilinmen Furniture Co.,Ltd4.21%$0.8692.46%
PJAA.JKPT Pembangunan Jaya Ancol Tbk4.21%$24.0027.50%
SPC.BKSaha Pathanapibul Public Company Limited4.21%$2.4230.73%
603365.SSShanghai Shuixing Home Textile Co., Ltd.4.20%$0.8864.58%
6275.TWOYen Sun Technology Corporation4.20%$2.2581.25%
CULTIBAB.MXOrganización Cultiba, S.A.B. de C.V.4.20%$0.5024.67%
HEID.SWHeidelbergCement AG4.20%$3.3031.09%
002597.SZAnhui Jinhe Industrial Co.,Ltd.4.19%$0.8788.56%
003780.KSChin Yang Industry Co., Ltd.4.19%$281.3537.66%
CWC.DECEWE Stiftung & Co. KGaA4.19%$4.2753.25%