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 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%