Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Toenec Corporation (1946.T)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$26,872.18 - $31,673.33$29,676.35
Multi-Stage$18,527.09 - $20,379.16$19,435.43
Blended Fair Value$24,555.89
Current Price$1,398.00
Upside1,656.50%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS10.58%14.84%48.1522.1227.1226.1327.1429.1219.0918.0914.0910.06
YoY Growth--117.67%-18.43%3.79%-3.73%-6.80%52.51%5.54%28.44%40.04%-16.68%
Dividend Yield--3.94%1.86%3.77%3.73%3.76%3.91%3.03%2.72%2.02%1.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,117.00
(-) Cash Dividends Paid (M)1,307.00
(=) Cash Retained (M)13,810.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,023.401,889.631,133.78
Cash Retained (M)13,810.0013,810.0013,810.00
(-) Cash Required (M)-3,023.40-1,889.63-1,133.78
(=) Excess Retained (M)10,786.6011,920.3812,676.23
(/) Shares Outstanding (M)92.8592.8592.85
(=) Excess Retained per Share116.17128.38136.52
LTM Dividend per Share14.0814.0814.08
(+) Excess Retained per Share116.17128.38136.52
(=) Adjusted Dividend130.24142.45150.59
WACC / Discount Rate0.13%0.13%0.13%
Growth Rate3.16%4.16%5.16%
Fair Value$26,872.18$29,676.35$31,673.33
Upside / Downside1,822.19%2,022.77%2,165.62%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,117.0015,746.0816,401.3417,083.8717,794.8018,535.3219,091.38
Payout Ratio8.65%24.92%41.19%57.46%73.73%90.00%92.50%
Projected Dividends (M)1,307.003,923.416,755.319,816.1113,119.9616,681.7917,659.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.13%0.13%0.13%
Growth Rate3.16%4.16%5.16%
Year 1 PV (M)3,880.733,918.353,955.96
Year 2 PV (M)6,609.146,737.896,867.89
Year 3 PV (M)9,499.259,778.1810,062.52
Year 4 PV (M)12,558.3413,052.4113,560.91
Year 5 PV (M)15,794.0016,574.4917,385.53
PV of Terminal Value (M)1,671,970.671,754,593.661,840,451.19
Equity Value (M)1,720,312.131,804,654.981,892,284.00
Shares Outstanding (M)92.8592.8592.85
Fair Value$18,527.09$19,435.43$20,379.16
Upside / Downside1,225.26%1,290.23%1,357.74%

High-Yield Dividend Screener

« Prev Page 5 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PFEPfizer Inc.6.75%$1.7098.83%
COGCabot Oil & Gas Corporation6.71%$1.4952.20%
VZVerizon Communications Inc.6.66%$2.7057.56%
ACAssociated Capital Group, Inc.6.63%$2.2186.94%
VACMarriott Vacations Worldwide Corporation6.62%$3.9078.61%
SSTKShutterstock, Inc.6.61%$1.2475.34%
EPDEnterprise Products Partners L.P.6.60%$2.1280.06%
SXCSunCoke Energy, Inc.6.57%$0.4863.44%
DINDine Brands Global, Inc.6.56%$2.1890.98%
CBLCBL & Associates Properties, Inc.6.54%$2.4261.13%
CRICarter's, Inc.6.47%$2.1585.39%
KYNKayne Anderson Energy Infrastructure Fund, Inc.6.47%$0.8035.36%
SMMCXWestern Asset Managed Municipals Fund Class C6.45%$0.9671.65%
HESMHess Midstream LP6.39%$2.2187.39%
WRB-PFW.R. Berkley Corporation 5.10%6.38%$1.2726.69%
RMTRoyce Micro-Cap Trust, Inc.6.37%$0.6732.29%
PNFPIMCO New York Municipal Income Fund6.30%$0.4854.92%
ENREnergizer Holdings, Inc.6.29%$1.2536.44%
UPSUnited Parcel Service, Inc.6.29%$6.3598.06%
NWBINorthwest Bancshares, Inc.6.27%$0.7593.81%
UIHCUnited Insurance Holdings Corp.6.27%$0.485.99%
TROWT. Rowe Price Group, Inc.6.24%$6.5369.41%
JRSHJerash Holdings (US), Inc.6.20%$0.190.52%
MUABlackRock MuniAssets Fund, Inc.6.14%$0.6673.39%
VKIInvesco Advantage Municipal Income Trust II6.11%$0.5676.68%
GL-PDGlobe Life Inc. 4.25% Junior Su6.10%$1.037.35%
CLNYColony Capital, Inc.6.07%$0.5213.43%
OMFOneMain Holdings, Inc.6.07%$4.2071.06%
VICIVICI Properties Inc.6.07%$1.7165.54%
IMMRImmersion Corporation6.06%$0.3914.22%
KRNYKearny Financial Corp.5.99%$0.4493.99%
DMFBNY Mellon Municipal Income, Inc.5.97%$0.4129.64%
UNBUnion Bankshares, Inc.5.96%$1.4157.02%
ARTMXArtisan Mid Cap Fund Inv Shs5.91%$1.9591.77%
SABASaba Capital Income & Opportunities Fund II5.87%$0.4924.55%
BRDBeard Energy Transition Acquisition Corp.5.86%$0.6395.51%
ETRNEquitrans Midstream Corporation5.81%$0.7269.91%
EHLDVEuroholdings Ltd5.80%$0.285.02%
REPXRiley Exploration Permian, Inc.5.80%$1.5438.01%
AIIAmerican Integrity Insurance Group, Inc.5.79%$1.1726.25%
VRTSVirtus Investment Partners, Inc.5.75%$9.3547.12%
CXHMFS Investment Grade Municipal Trust5.74%$0.4680.40%
GESGuess', Inc.5.72%$0.9661.52%
KRCKilroy Realty Corporation5.71%$2.1779.80%
WRB-PEW. R. Berkley Corporation 5.70% SB DB 20585.68%$1.2726.69%
LEOBNY Mellon Strategic Municipals, Inc.5.66%$0.3637.22%
WLYBJohn Wiley & Sons, Inc.5.64%$1.7692.90%
KMPBKemper Corporation 5.875% Fixed5.60%$1.3132.45%
CBTXCBTX, Inc.5.56%$1.6354.55%
0HST.LCampbell Soup Company5.53%$1.5580.10%