Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Aisin Corporation (7259.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$36,882.60 - $43,472.40$40,731.44
Multi-Stage$26,814.81 - $29,490.88$28,127.29
Blended Fair Value$34,429.37
Current Price$2,560.00
Upside1,244.90%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS3.37%4.87%62.9464.0160.4460.4728.4753.3453.3949.4137.5837.31
YoY Growth---1.68%5.92%-0.05%112.40%-46.62%-0.11%8.06%31.48%0.72%-4.66%
Dividend Yield--3.41%3.64%4.10%4.32%1.80%5.10%4.20%2.94%1.96%2.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)169,328.00
(-) Cash Dividends Paid (M)46,176.00
(=) Cash Retained (M)123,152.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)33,865.6021,166.0012,699.60
Cash Retained (M)123,152.00123,152.00123,152.00
(-) Cash Required (M)-33,865.60-21,166.00-12,699.60
(=) Excess Retained (M)89,286.40101,986.00110,452.40
(/) Shares Outstanding (M)757.68757.68757.68
(=) Excess Retained per Share117.84134.60145.78
LTM Dividend per Share60.9460.9460.94
(+) Excess Retained per Share117.84134.60145.78
(=) Adjusted Dividend178.79195.55206.72
WACC / Discount Rate-0.88%-0.88%-0.88%
Growth Rate3.15%4.15%5.15%
Fair Value$36,882.60$40,731.44$43,472.40
Upside / Downside1,340.73%1,491.07%1,598.14%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)169,328.00176,350.35183,663.94191,280.83199,213.61207,475.37213,699.63
Payout Ratio27.27%39.82%52.36%64.91%77.45%90.00%92.50%
Projected Dividends (M)46,176.0070,215.8796,170.28124,156.67154,298.97186,727.83197,672.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.88%-0.88%-0.88%
Growth Rate3.15%4.15%5.15%
Year 1 PV (M)70,158.9270,839.1071,519.29
Year 2 PV (M)96,014.3497,885.0699,773.83
Year 3 PV (M)123,854.83127,492.14131,199.98
Year 4 PV (M)153,799.01159,850.56166,078.96
Year 5 PV (M)185,971.85195,163.23204,714.48
PV of Terminal Value (M)19,687,186.5820,660,195.9021,671,302.09
Equity Value (M)20,316,985.5321,311,426.0022,344,588.63
Shares Outstanding (M)757.68757.68757.68
Fair Value$26,814.81$28,127.29$29,490.88
Upside / Downside947.45%998.72%1,051.99%

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%