Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Canon Inc. (7751.T)

Company Dividend Discount ModelIndustry: Computer HardwareSector: Technology

Valuation Snapshot

Stable Growth$1,962.95 - $3,225.48$2,524.77
Multi-Stage$3,580.62 - $3,924.20$3,749.14
Blended Fair Value$3,136.95
Current Price$4,189.00
Upside-25.11%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.77%-0.30%152.93141.41128.9496.05137.16185.30192.51176.01177.00188.78
YoY Growth--8.15%9.67%34.24%-29.97%-25.98%-3.74%9.38%-0.56%-6.24%19.84%
Dividend Yield--3.29%3.15%4.36%3.21%5.48%7.86%5.92%4.57%5.10%5.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)161,027.00
(-) Cash Dividends Paid (M)147,644.00
(=) Cash Retained (M)13,383.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)32,205.4020,128.3812,077.03
Cash Retained (M)13,383.0013,383.0013,383.00
(-) Cash Required (M)-32,205.40-20,128.38-12,077.03
(=) Excess Retained (M)-18,822.40-6,745.381,305.98
(/) Shares Outstanding (M)925.45925.45925.45
(=) Excess Retained per Share-20.34-7.291.41
LTM Dividend per Share159.54159.54159.54
(+) Excess Retained per Share-20.34-7.291.41
(=) Adjusted Dividend139.20152.25160.95
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate-0.08%0.92%1.92%
Fair Value$1,962.95$2,524.77$3,225.48
Upside / Downside-53.14%-39.73%-23.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)161,027.00162,515.11164,016.98165,532.73167,062.48168,606.37173,664.56
Payout Ratio91.69%91.35%91.01%90.68%90.34%90.00%92.50%
Projected Dividends (M)147,644.00148,459.47149,277.40150,097.78150,920.56151,745.74160,639.72

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate-0.08%0.92%1.92%
Year 1 PV (M)137,359.51138,734.15140,108.78
Year 2 PV (M)127,789.66130,360.19132,956.32
Year 3 PV (M)118,884.90122,490.00126,167.25
Year 4 PV (M)110,599.12115,093.35119,723.18
Year 5 PV (M)102,889.39108,141.85113,606.65
PV of Terminal Value (M)2,716,175.852,854,835.412,999,100.82
Equity Value (M)3,313,698.433,469,654.943,631,663.00
Shares Outstanding (M)925.45925.45925.45
Fair Value$3,580.62$3,749.14$3,924.20
Upside / Downside-14.52%-10.50%-6.32%

High-Yield Dividend Screener

« Prev Page 49 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
064960.KSSNT Motiv Co., Ltd.3.32%$1,136.7332.23%
0RNT.LBrødrene A & O Johansen A/S3.32%$3.0743.48%
603676.SSTibet Weixinkang Medicine Co., Ltd.3.32%$0.3567.92%
6791.TWOTaiwan Auto-Design Co.3.32%$3.4985.79%
9432.TNTT, Inc.3.32%$5.2441.63%
AJBU.SIKeppel DC REIT3.32%$0.0751.19%
MFF.AXMFF Capital Investments Limited3.32%$0.166.10%
VZN.SWVZ Holding AG3.32%$4.9645.59%
6438.TWSymtek Automation Asia Co., Ltd.3.31%$4.6960.82%
8272.TWOChanging Information Technology Inc.3.31%$2.5960.59%
ALDEL.PADelfingen Industry S.A.3.31%$1.1538.10%
GJF.OLGjensidige Forsikring ASA3.31%$10.0077.33%
001560.KSCheil Grinding Wheel Ind. Co., Ltd.3.30%$321.6715.39%
002895.SZGuizhou Chanhen Chemical Corporation3.30%$1.2157.70%
0GWB.ILL E Lundbergföretagen AB (publ)3.30%$16.7254.63%
2441.TWGreatek Electronics Inc.3.30%$2.9871.42%
MAVI.ISMavi Giyim Sanayi ve Ticaret A.S.3.30%$1.4153.21%
MTSA3.SAMETISA Metalúrgica Timboense S.A.3.30%$2.5153.64%
3475.TGood Com Asset Co., Ltd.3.29%$41.3153.09%
ARCOArcos Dorados Holdings Inc.3.29%$0.2420.61%
GLINT.LSGlintt - Global Intelligent Technologies, S.A.3.29%$0.0463.67%
LABB.MXGenomma Lab Internacional, S.A.B. de C.V.3.29%$0.5928.90%
009770.KSSam Jung Pulp Co.,Ltd.3.28%$1,000.1513.81%
3050.SRSouthern Province Cement Company3.28%$0.7453.26%
603075.SSHangzhou Heatwell Electric Heating Technology Co., Ltd.3.28%$0.7290.17%
6741.TNippon Signal Co., Ltd.3.28%$42.9832.43%
000088.SZShenzhen Yan Tian Port Holdings Co.,Ltd.3.27%$0.1553.36%
002648.SZSatellite Chemical Co.,Ltd.3.27%$0.5831.65%
005750.KSDaelim B&Co Co.,Ltd.3.27%$152.6038.32%
011760.KSHyundai Corporation3.27%$700.0011.11%
2248.TWOShining Victory Motor Electronic Co., Ltd.3.27%$1.6118.34%
4021.TNissan Chemical Corporation3.27%$175.2852.54%
603439.SSGuiZhou SanLi Pharmaceutical Co.,Ltd3.27%$0.3895.76%
7942.TJSP Corporation3.27%$79.9839.18%
BRIT3.SABrisanet Participações S.A.3.27%$0.0982.21%
IAF-PI.TOiA Financial Corporation Inc.3.27%$0.8225.22%
ORS.MIOrsero S.p.A.3.27%$0.6133.02%
PEHN.SWPrivate Equity Holding AG3.27%$2.0817.62%
4471.TSanyo Chemical Industries Ltd.3.26%$169.9727.59%
5315.TWOUnited Radiant Technology Corporation3.26%$0.8049.66%
603558.SSZhejiang Jasan Holding Group Co., Ltd.3.26%$0.3734.35%
7744.TNoritsu Koki Co., Ltd.3.26%$60.5454.32%
MYTIL.ATMetlen Energy & Metals S.A.3.26%$1.7219.73%
TCW.TOTrican Well Service Ltd.3.26%$0.2035.68%
001040.KSCJ Corporation3.25%$5,626.0348.88%
002507.SZChongqing Fuling Zhacai Group Co., Ltd.3.25%$0.4260.46%
016740.KSDUAL Co., Ltd.3.25%$123.0716.96%
131090.KQSecuve Co., Ltd.3.25%$125.0032.25%
300729.SZLoctek Ergonomic Technology Corp.3.25%$0.4463.17%
300881.SZShengtak New Material Co., Ltd3.25%$1.1065.22%