Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

The Hachijuni Bank, Ltd. (8359.T)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$21,176.51 - $24,949.52$23,381.35
Multi-Stage$5,342.23 - $5,855.70$5,594.21
Blended Fair Value$14,487.78
Current Price$1,546.00
Upside837.11%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS13.33%8.86%27.8920.7320.9514.7614.7514.9214.0015.2716.3617.27
YoY Growth--34.55%-1.04%41.95%0.04%-1.11%6.55%-8.35%-6.66%-5.26%44.70%
Dividend Yield--2.38%1.96%3.35%2.95%4.12%3.65%3.15%3.22%2.29%3.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)58,272.00
(-) Cash Dividends Paid (M)12,954.00
(=) Cash Retained (M)45,318.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,654.407,284.004,370.40
Cash Retained (M)45,318.0045,318.0045,318.00
(-) Cash Required (M)-11,654.40-7,284.00-4,370.40
(=) Excess Retained (M)33,663.6038,034.0040,947.60
(/) Shares Outstanding (M)464.49464.49464.49
(=) Excess Retained per Share72.4781.8888.16
LTM Dividend per Share27.8927.8927.89
(+) Excess Retained per Share72.4781.8888.16
(=) Adjusted Dividend100.36109.77116.04
WACC / Discount Rate5.42%5.42%5.42%
Growth Rate5.50%6.50%7.50%
Fair Value$21,176.51$23,381.35$24,949.52
Upside / Downside1,269.76%1,412.38%1,513.81%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)58,272.0062,059.6866,093.5670,389.6474,964.9779,837.6982,232.82
Payout Ratio22.23%35.78%49.34%62.89%76.45%90.00%92.50%
Projected Dividends (M)12,954.0022,207.5532,609.3344,269.5257,307.7571,853.9276,065.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.42%5.42%5.42%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)20,867.0221,064.8121,262.61
Year 2 PV (M)28,791.3229,339.7129,893.28
Year 3 PV (M)36,726.9037,781.1938,855.48
Year 4 PV (M)44,673.7746,391.8048,158.91
Year 5 PV (M)52,631.9655,174.1157,813.54
PV of Terminal Value (M)2,297,731.332,408,712.612,523,941.41
Equity Value (M)2,481,422.302,598,464.232,719,925.22
Shares Outstanding (M)464.49464.49464.49
Fair Value$5,342.23$5,594.21$5,855.70
Upside / Downside245.55%261.85%278.76%

High-Yield Dividend Screener

« Prev Page 51 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
032560.KSHwang Kum Steel & Technology Co., Ltd3.18%$186.8216.67%
036800.KQNice Information & Telecommunication, Inc.3.18%$810.0915.68%
0E9V.LEnergiekontor AG3.18%$1.1915.28%
0OG6.LSéché Environnement S.A.3.18%$2.3123.47%
BISI.JKPT BISI International Tbk3.18%$28.0058.11%
ESSITY-A.STEssity AB (publ)3.18%$8.3146.35%
WDP.BRWarehouses De Pauw3.18%$0.7043.49%
002030.KSAsia Holdings Co., Ltd.3.17%$10,332.5636.76%
002532.SZTianshan Aluminum Group Co., Ltd.3.17%$0.5150.09%
012280.KSYeong Hwa Metal Co., Ltd.3.17%$30.0812.47%
0QOB.LAutoneum Holding AG3.17%$5.3138.94%
0RV0.LReply S.p.A.3.17%$3.1542.92%
8174.TNippon Gas Co., Ltd.3.17%$94.1480.69%
PTMP.JKPT Mitra Pack Tbk3.17%$2.6677.22%
QGTS.QAQatar Gas Transport Company Limited (Nakilat) (QPSC)3.17%$0.1447.21%
YKBNK.ISYapi ve Kredi Bankasi A.S.3.17%$1.2122.97%
003200.KSIlshin Spinning Co.,Ltd3.16%$378.1131.94%
092730.KQNeoPharm Co. Ltd.3.16%$600.6333.76%
EALT3.SAElectro Aço Altona S.A.3.16%$0.469.60%
028670.KSPan Ocean Co., Ltd.3.15%$119.6221.90%
1508.HKChina Reinsurance (Group) Corporation3.15%$0.0611.64%
2945.TWSimple Mart Retail Co., Ltd.3.15%$1.2058.50%
3167.TTOKAI Holdings Corporation3.15%$34.0942.72%
ACLN.SWAccelleron Industries AG3.15%$1.9453.11%
ALWEC.PAWe.Connect S.A.3.15%$0.7711.96%
PWH.AXPWR Holdings Limited3.15%$0.2572.35%
603115.SSNantong Haixing Electronics Co., Ltd.3.14%$0.5970.53%
603730.SSShanghai Daimay Automotive Interior Co., Ltd3.14%$0.2794.69%
6459.TDaiwa Industries Ltd.3.14%$49.9046.32%
7849.TStarts Publishing Corporation3.14%$119.6231.71%
KDH.BKThonburi Medical Centre Public Company Limited3.14%$2.5432.51%
OISHI.BKOishi Group Public Company Limited3.14%$1.6048.61%
TAALA.HETaaleri Oyj3.14%$0.2433.28%
WIE.VIWienerberger AG3.14%$0.9555.36%
2645.TWEvergreen Aviation Technologies Corporation3.13%$4.4985.07%
4561.TWOKenturn Nano. Tec. Co., Ltd.3.13%$1.0196.50%
601330.SSDynagreen Environmental Protection Group Co., Ltd.3.13%$0.2141.43%
603939.SSYifeng Pharmacy Chain Co., Ltd.3.13%$0.6850.18%
6287.TSato Holdings Corporation3.13%$75.1834.02%
EUCA3.SAEucatex S.A. Indústria e Comércio3.13%$0.6521.57%
MAIRE.MIMaire Tecnimont S.p.A.3.13%$0.4157.25%
MI-UN.TOMinto Apartment Real Estate Investment Trust3.13%$0.4335.25%
100120.KQVieworks Co., Ltd.3.12%$614.2427.04%
601200.SSShanghai Environment Group Co., Ltd3.12%$0.2556.81%
9611.SRArabian United Float Glass Company3.12%$1.0025.86%
000933.SZHenan Shenhuo Coal Industary and Electricity Power Corporation Limited Class A3.11%$0.8544.77%
2402.TWIchia Technologies, Inc.3.11%$1.9778.30%
600352.SSZhejiang Longsheng Group Co.,Ltd3.11%$0.3352.01%
600529.SSShandong Pharmaceutical Glass Co., Ltd3.11%$0.6253.78%
6416.TWCASwell Inc.3.11%$2.8067.49%