Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Lawson, Inc. (2651.T)

Company Dividend Discount ModelIndustry: Discount StoresSector: Consumer Defensive

Valuation Snapshot

Stable Growth$89,333.23 - $105,249.69$98,634.37
Multi-Stage$23,983.33 - $26,291.75$25,116.14
Blended Fair Value$61,875.25
Current Price$10,325.00
Upside499.28%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-5.46%-0.85%192.29149.84149.83149.82202.25254.68252.12247.06242.05229.37
YoY Growth--28.33%0.01%0.01%-25.93%-20.58%1.01%2.05%2.07%5.53%9.54%
Dividend Yield--1.86%2.46%3.29%3.04%3.45%5.02%3.56%3.27%2.76%2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)53,019.00
(-) Cash Dividends Paid (M)11,759.00
(=) Cash Retained (M)41,260.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10,603.806,627.383,976.43
Cash Retained (M)41,260.0041,260.0041,260.00
(-) Cash Required (M)-10,603.80-6,627.38-3,976.43
(=) Excess Retained (M)30,656.2034,632.6337,283.58
(/) Shares Outstanding (M)100.18100.18100.18
(=) Excess Retained per Share306.00345.70372.16
LTM Dividend per Share117.38117.38117.38
(+) Excess Retained per Share306.00345.70372.16
(=) Adjusted Dividend423.38463.07489.53
WACC / Discount Rate5.28%5.28%5.28%
Growth Rate5.50%6.50%7.50%
Fair Value$89,333.23$98,634.37$105,249.69
Upside / Downside765.21%855.30%919.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)53,019.0056,465.2460,135.4864,044.2868,207.1672,640.6274,819.84
Payout Ratio22.18%35.74%49.31%62.87%76.44%90.00%92.50%
Projected Dividends (M)11,759.0020,182.4129,651.1840,265.6252,134.6765,376.5669,208.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.28%5.28%5.28%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)18,989.5719,169.5719,349.56
Year 2 PV (M)26,249.8226,749.8027,254.50
Year 3 PV (M)33,539.8334,502.6435,483.70
Year 4 PV (M)40,859.7042,431.0544,047.29
Year 5 PV (M)48,209.5150,538.0552,955.71
PV of Terminal Value (M)2,234,856.242,342,800.632,454,876.31
Equity Value (M)2,402,704.662,516,191.732,633,967.06
Shares Outstanding (M)100.18100.18100.18
Fair Value$23,983.33$25,116.14$26,291.75
Upside / Downside132.28%143.26%154.64%

High-Yield Dividend Screener

« Prev Page 38 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
INDF.JKPT Indofood Sukses Makmur Tbk4.19%$280.0031.67%
RBD.AXRestaurant Brands New Zealand Limited4.19%$0.1842.75%
002091.SZJiangsu Guotai International Group Co., Ltd.4.18%$0.3863.98%
017390.KSSeoul City Gas Co., Ltd.4.18%$2,547.5926.43%
ALITL.PAIT Link S.A.4.18%$0.9222.65%
P9D.SICivmec Limited4.18%$0.0538.60%
PJW.BKPanjawattana Plastic Public Company Limited4.18%$0.0933.50%
123890.KSKorea Asset In Trust Co., Ltd.4.17%$100.0820.69%
2729.TWOTTFB Company Limited4.17%$7.3393.07%
6599.KLAeon Co. (M) Bhd.4.17%$0.0553.15%
6967.TWOTrans-Sun Materials Technology Company Limited4.17%$2.8579.87%
9619.SRMulti Business Group Co.4.17%$0.4315.41%
AMAR.JKPT Bank Amar Indonesia Tbk4.17%$9.1671.61%
OLVAS.HEOlvi Oyj4.17%$1.2949.21%
003570.KSSnt Dynamics Co.,Ltd.4.16%$1,868.8054.81%
090350.KSNOROO PAINT & COATINGS Co., Ltd.4.16%$349.9536.31%
3613.HKBeijing Tong Ren Tang Chinese Medicine Company Limited4.16%$0.3556.85%
ALVIV.PAVisiativ S.A.4.16%$1.5433.81%
BCH-R.BKBangkok Chain Hospital Public Company Limited4.16%$0.4383.13%
CMRECostamare Inc.4.16%$0.6524.42%
601336.SSNew China Life Insurance Company Ltd.4.15%$2.9023.52%
005500.KSSamjin Pharmaceuticals Co., Ltd.4.14%$800.5749.67%
600710.SSSumec Corporation Limited4.14%$0.4546.72%
603611.SSNoblelift Intelligent Equipment Co.,Ltd.4.14%$1.0152.65%
8463.TWRuentex Materials Co.,Ltd.4.14%$1.1051.49%
CEYE.BKChamni's Eye Public Company Limited4.14%$0.0864.18%
ORIA.PAFiducial Real Estate S.A.4.14%$6.9628.28%
SWA.DESchloss Wachenheim AG4.14%$0.6050.24%
000686.SZNortheast Securities Co., Ltd.4.13%$0.3861.41%
001680.KSDaesang Corporation4.13%$850.3931.24%
1931.HKIVD Medical Holding Limited4.13%$0.1038.64%
6183.TBELLSYSTEM24 Holdings, Inc.4.13%$59.5554.01%
PSI.AXPSC Insurance Group Limited4.13%$0.2683.22%
0QOL.LKardex Holding AG4.12%$11.3958.10%
600284.SSShanghai Pudong Construction Co.,Ltd.4.12%$0.3590.03%
004450.KSSamhwa Crown & Closure Co., Ltd4.11%$1,204.0140.73%
0KGY.LBTS Group AB (publ)4.11%$5.9033.91%
3406.TWGenius Electronic Optical Co., Ltd4.11%$17.9859.96%
ABS2.DEPORR AG4.11%$1.3446.75%
CCU.SNCompañía Cervecerías Unidas S.A.4.11%$238.7464.77%
2858.HKYixin Group Limited4.10%$0.1043.79%
4081.SRNayifat Finance Company4.10%$0.5062.31%
688628.SSUni-Trend Technology (China) Co., Ltd.4.10%$1.3187.50%
7994.TOkamura Corporation4.10%$94.0341.44%
PKN.WAPolski Koncern Naftowy ORLEN Spólka Akcyjna4.10%$4.1544.90%
TRSB.OLTrøndelag Sparebank4.10%$4.7931.67%
1409.TWShinkong Synthetic Fibers Corporation4.09%$0.6050.43%
4904.TWFar EasTone Telecommunications Co., Ltd.4.09%$3.6495.25%
601872.SSChina Merchants Energy Shipping Co., Ltd.4.09%$0.3758.88%
UGPA3.SAUltrapar Participações S.A.4.09%$0.8632.00%