Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Ibiden Co.,Ltd. (4062.T)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$3,302.15 - $5,640.73$4,315.82
Multi-Stage$4,726.64 - $5,191.64$4,954.70
Blended Fair Value$4,635.26
Current Price$6,347.00
Upside-26.97%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS2.71%3.05%39.2339.2349.0439.2334.3334.3334.3333.3832.6633.88
YoY Growth--0.00%-20.00%25.00%14.28%0.00%0.00%2.86%2.21%-3.62%16.66%
Dividend Yield--0.62%0.60%0.61%1.03%0.57%1.09%1.79%1.88%1.69%2.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)37,615.00
(-) Cash Dividends Paid (M)5,595.00
(=) Cash Retained (M)32,020.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7,523.004,701.882,821.13
Cash Retained (M)32,020.0032,020.0032,020.00
(-) Cash Required (M)-7,523.00-4,701.88-2,821.13
(=) Excess Retained (M)24,497.0027,318.1329,198.88
(/) Shares Outstanding (M)142.61142.61142.61
(=) Excess Retained per Share171.78191.56204.75
LTM Dividend per Share39.2339.2339.23
(+) Excess Retained per Share171.78191.56204.75
(=) Adjusted Dividend211.01230.80243.98
WACC / Discount Rate7.51%7.51%7.51%
Growth Rate1.05%2.05%3.05%
Fair Value$3,302.15$4,315.82$5,640.73
Upside / Downside-47.97%-32.00%-11.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)37,615.0038,387.0939,175.0339,979.1440,799.7541,637.2142,886.33
Payout Ratio14.87%29.90%44.92%59.95%74.97%90.00%92.50%
Projected Dividends (M)5,595.0011,477.5517,599.2423,967.3930,589.5737,473.4939,669.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.51%7.51%7.51%
Growth Rate1.05%2.05%3.05%
Year 1 PV (M)10,571.1810,675.7910,780.40
Year 2 PV (M)14,929.4115,226.3515,526.21
Year 3 PV (M)18,725.9519,287.4019,859.96
Year 4 PV (M)22,012.5722,896.9223,807.66
Year 5 PV (M)24,836.8226,090.2927,393.87
PV of Terminal Value (M)582,977.00612,398.80642,996.67
Equity Value (M)674,052.94706,575.55740,364.77
Shares Outstanding (M)142.61142.61142.61
Fair Value$4,726.64$4,954.70$5,191.64
Upside / Downside-25.53%-21.94%-18.20%

High-Yield Dividend Screener

« Prev Page 45 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
558.SIUMS Holdings Limited3.60%$0.0588.87%
601019.SSShandong Publishing&Media Co.,Ltd3.60%$0.3141.99%
603233.SSDaShenLin Pharmaceutical Group Co., Ltd.3.60%$0.6463.21%
603658.SSAutobio Diagnostics Co., Ltd.3.60%$1.2766.33%
603661.SSHenglin Home Furnishings Co.,Ltd3.60%$1.1557.55%
6371.TTsubakimoto Chain Co.3.60%$83.2737.31%
FSMART.BKForth Smart Service Public Company Limited3.60%$0.2331.86%
KABE-B.STKABE Group AB (publ.)3.60%$8.0076.60%
SKLT.JKPT Sekar Laut Tbk3.60%$9.0042.24%
TFMAMA.BKThai President Foods Public Company Limited3.60%$6.9357.58%
002469.SZShandong Sunway Chemical Group Co., Ltd.3.59%$0.3072.05%
216050.KQIncross Co., Ltd.3.59%$241.9426.78%
2845.TWFar Eastern International Bank Ltd.3.59%$0.4654.51%
6461.TNippon Piston Ring Co., Ltd.3.59%$68.2725.12%
7751.TCanon Inc.3.59%$166.4591.69%
E4C.DEEcotel Communication Ag3.59%$0.4282.27%
LHA.DEDeutsche Lufthansa AG3.59%$0.3122.46%
NTBThe Bank of N.T. Butterfield & Son Limited3.59%$1.7833.40%
SVOA.BKSVOA Public Company Limited3.59%$0.0521.40%
TRAC-B.STAB Traction3.59%$9.0082.36%
0IX0.LGL Events S.A.3.58%$1.0420.20%
0QNG.LJungfraubahn Holding AG3.58%$10.2542.20%
3231.TNomura Real Estate Holdings, Inc.3.58%$34.6440.45%
4106.TWWellell Inc.3.58%$0.8058.20%
EIK.ICEik fasteignafélag hf.3.58%$0.5024.04%
053690.KSHanmiGlobal Co., Ltd.3.57%$642.0628.05%
286940.KSLotte Innovate Co Ltd3.57%$699.8899.32%
601158.SSChongqing Water Group Co.,Ltd.3.57%$0.1691.61%
ILC.SNInversiones La Construcción S.A.3.57%$650.4128.71%
058850.KSKtcs Corporation3.56%$100.0915.29%
1294.TWOHantech Bio-Technology Co., Ltd.3.56%$2.8166.03%
3283.TNippon Prologis REIT, Inc.3.56%$3,304.8853.00%
688121.SSShanghai Supezet Engineering Technology Corp., Ltd.3.56%$0.3973.41%
EMIRATESNBD.AEEmirates NBD Bank PJSC3.56%$1.0228.25%
FLEXO.ATFlexopack Société Anonyme Commercial and Industrial Plastics Company3.56%$0.3017.58%
006040.KSDongwon Industries Co., Ltd.3.55%$1,474.3049.91%
2715.TElematec Corporation3.55%$84.9964.74%
3700.HKInkeverse Group Limited3.55%$0.0411.74%
600958.SSOrient Securities Company Limited3.55%$0.3963.25%
7955.TCleanup Corporation3.55%$31.0045.30%
ISAT.JKPT Indosat Ooredoo Hutchison Tbk3.55%$83.7958.49%
PBSA.JKPT Paramita Bangun Sarana Tbk3.55%$55.0071.03%
004800.KSHyosung Corporation3.54%$3,986.8920.54%
6414.TWEnnoconn Corporation3.54%$10.1352.07%
WIHL.STWihlborgs Fastigheter AB (publ)3.54%$3.2044.13%
002081.SZSuzhou Gold Mantis Construction Decoration Co., Ltd.3.53%$0.1270.03%
0RHV.LInvestis Holding S.A.3.53%$5.1018.83%
2760.TTokyo Electron Device Limited3.53%$119.8646.59%
5515.TWChien Kuo Construction Co., Ltd.3.53%$1.2751.00%
600603.SSGuanghui Logistics Co.Ltd3.53%$0.2263.76%