Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Olympus Corporation (7733.T)

Company Dividend Discount ModelIndustry: Medical - Instruments & SuppliesSector: Healthcare

Valuation Snapshot

Stable Growth$1,786.45 - $3,767.00$2,531.04
Multi-Stage$2,107.22 - $2,311.91$2,207.64
Blended Fair Value$2,369.34
Current Price$1,715.00
Upside38.15%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS15.42%0.00%18.4517.6415.6713.5711.319.018.418.435.123.01
YoY Growth--4.61%12.54%15.52%20.01%25.51%7.16%-0.25%64.71%70.02%0.00%
Dividend Yield--1.08%0.69%0.69%0.50%0.51%0.43%0.69%0.81%0.50%0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)112,263.00
(-) Cash Dividends Paid (M)22,556.00
(=) Cash Retained (M)89,707.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)22,452.6014,032.888,419.73
Cash Retained (M)89,707.0089,707.0089,707.00
(-) Cash Required (M)-22,452.60-14,032.88-8,419.73
(=) Excess Retained (M)67,254.4075,674.1381,287.28
(/) Shares Outstanding (M)1,137.001,137.001,137.00
(=) Excess Retained per Share59.1566.5671.49
LTM Dividend per Share19.8419.8419.84
(+) Excess Retained per Share59.1566.5671.49
(=) Adjusted Dividend78.9986.3991.33
WACC / Discount Rate7.11%7.11%7.11%
Growth Rate2.58%3.58%4.58%
Fair Value$1,786.45$2,531.04$3,767.00
Upside / Downside4.17%47.58%119.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)112,263.00116,277.38120,435.32124,741.93129,202.55133,822.67137,837.35
Payout Ratio20.09%34.07%48.06%62.04%76.02%90.00%92.50%
Projected Dividends (M)22,556.0039,619.9957,875.5177,385.9698,217.74120,440.40127,499.55

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.11%7.11%7.11%
Growth Rate2.58%3.58%4.58%
Year 1 PV (M)36,632.4236,989.5537,346.67
Year 2 PV (M)49,476.3250,445.7051,424.48
Year 3 PV (M)61,166.8362,973.2564,814.89
Year 4 PV (M)71,778.6174,618.8577,542.56
Year 5 PV (M)81,382.0485,427.0689,631.35
PV of Terminal Value (M)2,095,484.322,199,638.532,307,893.69
Equity Value (M)2,395,920.532,510,092.932,628,653.64
Shares Outstanding (M)1,137.001,137.001,137.00
Fair Value$2,107.22$2,207.64$2,311.91
Upside / Downside22.87%28.73%34.81%

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%