Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SKY Perfect JSAT Holdings Inc. (9412.T)

Company Dividend Discount ModelIndustry: BroadcastingSector: Communication Services

Valuation Snapshot

Stable Growth$737.62 - $1,151.86$928.45
Multi-Stage$1,000.63 - $1,096.19$1,047.51
Blended Fair Value$987.98
Current Price$1,395.00
Upside-29.18%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS3.12%5.36%21.9821.4418.4318.8018.8618.8518.8519.8915.7114.13
YoY Growth--2.52%16.33%-1.93%-0.36%0.06%0.00%-5.23%26.65%11.19%8.31%
Dividend Yield--1.52%2.42%3.23%3.48%4.66%4.71%4.30%3.77%3.25%3.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,159.00
(-) Cash Dividends Paid (M)7,646.00
(=) Cash Retained (M)13,513.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,231.802,644.881,586.93
Cash Retained (M)13,513.0013,513.0013,513.00
(-) Cash Required (M)-4,231.80-2,644.88-1,586.93
(=) Excess Retained (M)9,281.2010,868.1311,926.08
(/) Shares Outstanding (M)283.36283.36283.36
(=) Excess Retained per Share32.7538.3542.09
LTM Dividend per Share26.9826.9826.98
(+) Excess Retained per Share32.7538.3542.09
(=) Adjusted Dividend59.7465.3469.07
WACC / Discount Rate9.01%9.01%9.01%
Growth Rate0.84%1.84%2.84%
Fair Value$737.62$928.45$1,151.86
Upside / Downside-47.12%-33.44%-17.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,159.0021,548.8621,945.9022,350.2522,762.0623,181.4523,876.90
Payout Ratio36.14%46.91%57.68%68.45%79.23%90.00%92.50%
Projected Dividends (M)7,646.0010,108.3012,658.7315,299.7218,033.7420,863.3122,086.13

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.01%9.01%9.01%
Growth Rate0.84%1.84%2.84%
Year 1 PV (M)9,181.819,272.869,363.91
Year 2 PV (M)10,444.5810,652.7510,862.98
Year 3 PV (M)11,466.5911,811.1112,162.46
Year 4 PV (M)12,276.8412,771.1113,280.15
Year 5 PV (M)12,901.3313,553.8214,232.44
PV of Terminal Value (M)227,265.40238,759.44250,713.90
Equity Value (M)283,536.54296,821.08310,615.84
Shares Outstanding (M)283.36283.36283.36
Fair Value$1,000.63$1,047.51$1,096.19
Upside / Downside-28.27%-24.91%-21.42%

High-Yield Dividend Screener

« Prev Page 52 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PRN.AXPerenti Limited3.11%$0.0939.25%
S11.BKS 11 Group Public Company Limited3.11%$0.1017.73%
SPKSJF.COSparekassen Sjælland-Fyn A/S3.11%$11.8230.81%
0QQT.LEdisun Power Europe AG3.10%$1.618.38%
117580.KSDaesung Energy Co., Ltd.3.10%$248.5825.96%
5851.TRyobi Limited3.10%$84.8741.68%
601952.SSJiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.3.10%$0.2867.42%
7242.TKYB Corporation3.10%$138.5423.69%
8206.KLEco World Development Group Berhad3.10%$0.0755.27%
EGR1T.TLEnefit Green AS3.10%$0.1147.44%
ROU.BRRoularta Media Group N.V.3.10%$0.3763.60%
021240.KSCOWAY Co., Ltd.3.09%$2,641.4332.91%
032830.KSSamsung Life Insurance Co., Ltd.3.09%$4,826.3739.72%
4809.TParaca Inc.3.09%$62.8332.24%
ACKB.BRAckermans & Van Haaren N.V.3.09%$7.1924.51%
BRCR11.SAFundo de Investimento Imobiliário - FII BTG Pactual Corporate Office Fund3.09%$1.4381.27%
ICLICL Group Ltd3.09%$0.1862.52%
LPP.WALPP S.A.3.09%$654.9267.31%
MINT-R.BKMinor International Public Company Limited3.09%$0.7558.46%
SSMS.JKPT Sawit Sumbermas Sarana Tbk.3.09%$47.9037.66%
TKNO4.SATekno S.A. Indústria e Comércio3.09%$6.2852.08%
002772.SZTianshui Zhongxing Bio-technology Co.,Ltd.3.08%$0.4569.10%
008490.KSSuheung Co., Ltd.3.08%$663.1317.93%
015750.KQSungwoo Hitech Co., Ltd.3.08%$209.439.11%
0KIZ.LNew Wave Group AB (publ)3.08%$3.5056.51%
3696.TCeres Inc.3.08%$59.8629.20%
9535.SRLadun Investment Company3.08%$0.0833.54%
BAMNB.ASKoninklijke BAM Groep nv3.08%$0.3026.44%
002500.SZShanxi Securities Co., Ltd.3.07%$0.1872.43%
1734.TWSinphar Pharmaceutical Co.,Ltd.3.07%$0.9454.13%
603035.SSJiangsu Changshu Automotive Trim Group Co., Ltd.3.07%$0.4744.81%
688029.SSMicro-Tech (Nanjing) Co., Ltd.3.07%$2.5076.50%
9622.SRShmoh Almadi Co.3.07%$0.2753.61%
4423.TARTERIA Networks Corporation3.06%$60.5352.12%
COH.AXCochlear Limited3.06%$7.9970.26%
GEBKA.ATGeneral Commercial & Industrial S.A.3.06%$0.0862.96%
KAT.AXKatana Capital Limited3.06%$0.0426.99%
KBSPIF.BKKhonburi Sugar Power Plant Infrastructure Fund3.06%$0.2519.88%
002001.SZZhejiang NHU Company Ltd.3.05%$0.7732.74%
008560.KSMeritz Securities Co., Ltd.3.05%$185.9714.12%
0826.HKTiangong International Company Limited3.05%$0.1037.07%
339770.KSKyochon Food&Beverage Co., Ltd.3.05%$130.8548.67%
600511.SSChina National Medicines Corporation Ltd.3.05%$0.8832.88%
6902.TDENSO Corporation3.05%$65.9045.39%
BGRIM-R.BKB.Grimm Power Public Company Limited3.05%$0.4356.94%
CSMG3.SACompanhia de Saneamento de Minas Gerais3.05%$1.3337.21%
PIHLIS.HEPihlajalinna Oyj3.05%$0.4424.32%
0EXG.ILJerónimo Martins, SGPS, S.A.3.04%$0.6263.09%
0NX2.LABB Ltd3.04%$1.0543.06%
4204.TSekisui Chemical Co., Ltd.3.04%$80.0246.81%