Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ZIGExN Co., Ltd. (3679.T)

Company Dividend Discount ModelIndustry: Internet Content & InformationSector: Communication Services

Valuation Snapshot

Stable Growth$459.20 - $746.54$587.94
Multi-Stage$378.75 - $412.47$395.31
Blended Fair Value$491.63
Current Price$555.00
Upside-11.42%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS27.45%0.00%6.734.143.773.233.322.000.000.000.000.00
YoY Growth--62.50%10.05%16.67%-2.70%65.67%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.39%0.70%0.48%1.02%0.79%0.59%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,968.00
(-) Cash Dividends Paid (M)1,054.00
(=) Cash Retained (M)2,914.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)793.60496.00297.60
Cash Retained (M)2,914.002,914.002,914.00
(-) Cash Required (M)-793.60-496.00-297.60
(=) Excess Retained (M)2,120.402,418.002,616.40
(/) Shares Outstanding (M)100.39100.39100.39
(=) Excess Retained per Share21.1224.0926.06
LTM Dividend per Share10.5010.5010.50
(+) Excess Retained per Share21.1224.0926.06
(=) Adjusted Dividend31.6234.5836.56
WACC / Discount Rate12.76%12.76%12.76%
Growth Rate5.50%6.50%7.50%
Fair Value$459.20$587.94$746.54
Upside / Downside-17.26%5.94%34.51%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,968.004,225.924,500.604,793.145,104.705,436.505,599.60
Payout Ratio26.56%39.25%51.94%64.63%77.31%90.00%92.50%
Projected Dividends (M)1,054.001,658.672,337.503,097.573,946.574,892.855,179.63

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.76%12.76%12.76%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,457.101,470.921,484.73
Year 2 PV (M)1,803.891,838.251,872.94
Year 3 PV (M)2,099.952,160.242,221.66
Year 4 PV (M)2,350.382,440.772,533.74
Year 5 PV (M)2,559.822,683.462,811.84
PV of Terminal Value (M)27,751.5029,091.9030,483.61
Equity Value (M)38,022.6539,685.5441,408.51
Shares Outstanding (M)100.39100.39100.39
Fair Value$378.75$395.31$412.47
Upside / Downside-31.76%-28.77%-25.68%

High-Yield Dividend Screener

« Prev Page 47 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4588.KLUMW Holdings Berhad3.46%$0.1722.64%
600039.SSSichuan Road & Bridge Co.,Ltd3.46%$0.3438.73%
6179.TWOATE Energy International Co., Ltd.3.46%$1.0161.93%
CCECCapital Clean Energy Carriers Corp.3.46%$0.7114.75%
PPGL.JKPT Prima Globalindo Logistik Tbk3.46%$6.5459.35%
4280.SRKingdom Holding Company3.45%$0.2761.01%
4731.KLScientex Berhad3.45%$0.1235.19%
600956.SSChina Suntien Green Energy Corporation Limited3.45%$0.2560.39%
9310.TJapan Transcity Corporation3.45%$39.1840.54%
A2B.AXA2B Australia Limited3.45%$0.0510.73%
JUBILE.BKJubilee Enterprise Public Company Limited3.45%$0.2442.76%
OBS.DEOrbis AG3.45%$0.2029.66%
SNGR.LSNGN Romgaz S.A.3.45%$0.3545.29%
T.MEIPJSC T-Technologies3.45%$108.9019.03%
002546.SZNanjing Xinlian Electronics Co., Ltd3.44%$0.2428.69%
003010.KSHaein Corporation3.44%$184.3018.44%
1861.HKPrecious Dragon Technology Holdings Limited3.44%$0.0713.56%
2M6.DEMedtronic plc3.44%$2.8175.86%
353810.KQEASY BIO,Inc.3.44%$200.0033.23%
4523.TEisai Co., Ltd.3.44%$160.1791.46%
8951.TNippon Building Fund Incorporation3.44%$4,915.8152.71%
OND.WAOnde S.A.3.44%$0.3087.35%
4540.TTsumura & Co.3.43%$139.6637.89%
6764.TWOAce Edulink Co., Ltd.3.43%$1.0084.07%
688366.SSShanghai Haohai Biological Technology Co., Ltd.3.43%$1.5189.50%
9028.TZERO Co., Ltd.3.43%$138.3233.30%
MGLU3.SAMagazine Luiza S.A.3.43%$0.3061.17%
002555.SZ37 Interactive Entertainment Network Technology Group Co., Ltd.3.42%$0.8156.85%
002993.SZDongguan Aohai Technology Co., Ltd.3.42%$1.5079.56%
2472.TWLelon Electronics Corp.3.42%$4.0255.54%
3060.SRYanbu Cement Company3.42%$0.5071.47%
3116.TToyota Boshoku Corporation3.42%$85.9881.58%
4299.THIMACS, Ltd.3.42%$44.9543.10%
CGAS3.SACompanhia de Gás de São Paulo - COMGÁS3.42%$4.1133.65%
HSN.AXHansen Technologies Limited3.42%$0.1857.93%
2291.HKLEPU ScienTech Medical Technology (Shanghai) Co., Ltd.3.41%$0.5638.72%
3355.TKuriyama Holdings Corporation3.41%$56.5527.28%
600638.SSShanghai New Huang Pu Industrial Group Co., Ltd.3.41%$0.2291.32%
OFSS.BOOracle Financial Services Software Limited3.41%$263.6797.03%
SVI.BKSVI Public Company Limited3.41%$0.2562.32%
2428.TWellnet Corporation3.40%$22.0138.29%
600572.SSZhejiang CONBA Pharmaceutical Co.,Ltd.3.40%$0.1555.59%
601216.SSInner Mongolia Junzheng Energy & Chemical Group Co.,Ltd.3.40%$0.1641.07%
7447.TNagaileben Co., Ltd.3.40%$61.1173.38%
AHOG.DEKoninklijke Ahold Delhaize N.V.3.40%$1.1951.79%
CRC-R.BKCentral Retail Corporation Public Company Limited3.40%$0.6152.01%
SSM.AXService Stream Limited3.40%$0.0853.67%
TGHTextainer Group Holdings Limited3.40%$1.7034.66%
TRA.AXTurners Automotive Group Limited3.40%$0.2439.34%
0RD8.LXior Student Housing N.V.3.39%$0.9949.30%