Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Aeon Hokkaido Corporation (7512.T)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$3,860.70 - $4,548.56$4,262.66
Multi-Stage$13,425.05 - $14,738.70$14,069.59
Blended Fair Value$9,166.13
Current Price$920.00
Upside896.32%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS11.92%7.93%15.9611.9711.9611.959.109.0912.867.567.557.45
YoY Growth--33.39%0.06%0.06%31.39%0.08%-29.34%70.11%0.09%1.45%0.10%
Dividend Yield--1.81%1.28%1.46%1.12%0.89%1.17%1.81%0.94%1.27%1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,188.00
(-) Cash Dividends Paid (M)2,226.00
(=) Cash Retained (M)962.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)637.60398.50239.10
Cash Retained (M)962.00962.00962.00
(-) Cash Required (M)-637.60-398.50-239.10
(=) Excess Retained (M)324.40563.50722.90
(/) Shares Outstanding (M)139.39139.39139.39
(=) Excess Retained per Share2.334.045.19
LTM Dividend per Share15.9715.9715.97
(+) Excess Retained per Share2.334.045.19
(=) Adjusted Dividend18.3020.0121.16
WACC / Discount Rate-26.31%-26.31%-26.31%
Growth Rate5.50%6.50%7.50%
Fair Value$3,860.70$4,262.66$4,548.56
Upside / Downside319.64%363.33%394.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,188.003,395.223,615.913,850.944,101.254,367.844,498.87
Payout Ratio69.82%73.86%77.89%81.93%85.96%90.00%92.50%
Projected Dividends (M)2,226.002,507.692,816.603,155.073,525.643,931.054,161.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-26.31%-26.31%-26.31%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,370.893,402.843,434.79
Year 2 PV (M)5,089.385,186.325,284.18
Year 3 PV (M)7,663.367,883.358,107.50
Year 4 PV (M)11,511.1411,953.8312,409.16
Year 5 PV (M)17,252.8018,086.1218,951.33
PV of Terminal Value (M)1,826,400.911,914,616.752,006,208.83
Equity Value (M)1,871,288.481,961,129.212,054,395.79
Shares Outstanding (M)139.39139.39139.39
Fair Value$13,425.05$14,069.59$14,738.70
Upside / Downside1,359.24%1,429.30%1,502.03%

High-Yield Dividend Screener

« Prev Page 44 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600583.SSOffshore Oil Engineering Co.,Ltd3.66%$0.2043.97%
601038.SSFirst Tractor Company Limited3.66%$0.5271.49%
601083.SSShanghai Jinjiang Shipping (Group) Co., Ltd.3.66%$0.4135.56%
601860.SSJiangsu Zijin Rural Commercial Bank Co.,Ltd3.66%$0.1025.05%
ENTEL.SNEmpresa Nacional de Telecomunicaciones S.A.3.66%$179.3263.27%
GGRM.JKPT Gudang Garam Tbk3.66%$500.0087.83%
GOB.DECompagnie de Saint-Gobain S.A.3.66%$3.1932.66%
HCLTECH.BOHCL Technologies Limited3.66%$60.0195.42%
LDA.MCLínea Directa Aseguradora, S.A.3.66%$0.0445.97%
QUB.AXQube Holdings Limited3.66%$0.1892.53%
RCIRogers Communications Inc.3.66%$1.3911.08%
RYRoyal Bank of Canada3.66%$6.2443.22%
VTWR.DEVantage Towers AG3.66%$1.1972.52%
2103.TWTSRC Corporation3.65%$0.5586.36%
383800.KSLX Holdings Corp.3.65%$289.9515.18%
3978.HKChina Beststudy Education Group3.65%$0.1427.04%
4952.TWGeneralplus Technology Inc.3.65%$1.2983.85%
QAL.AXQualitas Limited3.65%$0.1366.09%
300628.SZYealink Network Technology Co., Ltd.3.64%$1.3064.58%
688517.SSJinGuan Electric Co., Ltd.3.64%$0.5791.64%
CEZ.PRCEZ, a. s.3.64%$47.1187.97%
EB5.SIFirst Resources Limited3.64%$0.0840.25%
HEIJM.ASKoninklijke Heijmans N.V.3.64%$2.5236.26%
NOVN.SWNovartis AG3.64%$3.9954.32%
0631.HKSany Heavy Equipment International Holdings Company Limited3.63%$0.3138.50%
0MT8.LDrägerwerk AG & Co. KGaA3.63%$2.0031.00%
0N9Z.LEVS Broadcast Equipment S.A.3.63%$1.3426.19%
267980.KQMaeil Dairies Co., Ltd.3.63%$1,244.0920.37%
600968.SSCNOOC Energy Technology & Services Limited3.63%$0.1437.04%
AALI.JKPT Astra Agro Lestari Tbk3.63%$267.9736.41%
EKTER.ATEkter S.A.3.63%$0.1322.08%
IGM.TOIGM Financial Inc.3.63%$2.2551.57%
018670.KSSK Gas Co., Ltd.3.62%$7,934.7324.18%
0RGI.LCosmo Pharmaceuticals N.V.3.62%$3.8148.74%
101530.KSHaitai Confectionery&Foods Co.,ltd.3.62%$250.1327.55%
230360.KQEchomarketing Co.,Ltd.3.62%$503.2355.69%
SANB11.SABanco Santander (Brasil) S.A.3.62%$1.2276.05%
SBSP3.SACompanhia de Saneamento Básico do Estado de São Paulo - SABESP3.62%$4.8245.66%
000786.SZBeijing New Building Materials Public Limited Company3.61%$0.9049.35%
003013.SZGuangzhou Metro Design & Research Institute Co., Ltd.3.61%$0.5137.72%
272550.KSSamyang Packaging Corporation3.61%$482.8352.27%
300908.SZZhongjing Food Co., Ltd.3.61%$1.0081.13%
4188.TMitsubishi Chemical Group Corporation3.61%$33.0539.87%
600332.SSGuangzhou Baiyunshan Pharmaceutical Holdings Company Limited3.61%$0.9350.53%
600742.SSChangchun FAWAY Automobile Components Co.,Ltd3.61%$0.3653.61%
600928.SSBank of Xi'an Co.,Ltd.3.61%$0.1322.27%
CTD.AXCorporate Travel Management Limited3.61%$0.5847.61%
SAMTEL.BKSamart Telcoms Public Company Limited3.61%$0.1583.39%
0K9W.ILHuhtamäki Oyj3.60%$1.0756.07%
0M6I.LHeijmans N.V.3.60%$2.5236.26%