Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Impact HD Inc. (6067.T)

Company Dividend Discount ModelIndustry: Advertising AgenciesSector: Communication Services

Valuation Snapshot

Stable Growth$2,629.14 - $3,097.58$2,902.88
Multi-Stage$1,656.70 - $1,817.62$1,735.66
Blended Fair Value$2,319.27
Current Price$30.11
Upside7,602.66%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2023202220212020201920182017201620152014
DPS13.08%0.00%7.736.936.405.914.674.183.383.012.510.00
YoY Growth--11.51%8.28%8.27%26.66%11.68%23.74%12.31%19.80%0.00%0.00%
Dividend Yield--23.70%28.64%30.54%52.57%13.08%54.75%64.93%63.42%28.26%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,704.00
(-) Cash Dividends Paid (M)8,237.00
(=) Cash Retained (M)7,467.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,140.801,963.001,177.80
Cash Retained (M)7,467.007,467.007,467.00
(-) Cash Required (M)-3,140.80-1,963.00-1,177.80
(=) Excess Retained (M)4,326.205,504.006,289.20
(/) Shares Outstanding (M)1,008.251,008.251,008.25
(=) Excess Retained per Share4.295.466.24
LTM Dividend per Share8.178.178.17
(+) Excess Retained per Share4.295.466.24
(=) Adjusted Dividend12.4613.6314.41
WACC / Discount Rate3.98%3.98%3.98%
Growth Rate5.50%6.50%7.50%
Fair Value$2,629.14$2,902.88$3,097.58
Upside / Downside8,631.80%9,540.93%10,187.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,704.0016,724.7617,811.8718,969.6420,202.6721,515.8422,161.32
Payout Ratio52.45%59.96%67.47%74.98%82.49%90.00%92.50%
Projected Dividends (M)8,237.0010,028.3812,017.8414,223.5616,665.2519,364.2620,499.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.98%3.98%3.98%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)9,553.839,644.389,734.94
Year 2 PV (M)10,907.3511,115.1111,324.82
Year 3 PV (M)12,298.3812,651.4213,011.15
Year 4 PV (M)13,727.7014,255.6314,798.64
Year 5 PV (M)15,196.1415,930.1216,692.19
PV of Terminal Value (M)1,608,680.451,686,380.321,767,053.94
Equity Value (M)1,670,363.851,749,976.981,832,615.69
Shares Outstanding (M)1,008.251,008.251,008.25
Fair Value$1,656.70$1,735.66$1,817.62
Upside / Downside5,402.15%5,664.39%5,936.60%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%