Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nippon Soda Co., Ltd. (4041.T)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$47,519.64 - $55,986.19$52,467.26
Multi-Stage$86,178.92 - $94,609.78$90,315.49
Blended Fair Value$71,391.37
Current Price$3,450.00
Upside1,969.32%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS29.52%18.47%120.14136.66108.8763.8148.0032.9632.9432.9636.2741.70
YoY Growth---12.09%25.52%70.63%32.93%45.64%0.06%-0.06%-9.14%-13.01%88.94%
Dividend Yield--3.96%5.19%4.21%2.92%2.99%2.33%2.35%2.15%2.34%4.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,460.00
(-) Cash Dividends Paid (M)4,950.00
(=) Cash Retained (M)10,510.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,092.001,932.501,159.50
Cash Retained (M)10,510.0010,510.0010,510.00
(-) Cash Required (M)-3,092.00-1,932.50-1,159.50
(=) Excess Retained (M)7,418.008,577.509,350.50
(/) Shares Outstanding (M)54.9254.9254.92
(=) Excess Retained per Share135.08156.19170.27
LTM Dividend per Share90.1490.1490.14
(+) Excess Retained per Share135.08156.19170.27
(=) Adjusted Dividend225.21246.33260.40
WACC / Discount Rate-16.05%-16.05%-16.05%
Growth Rate5.50%6.50%7.50%
Fair Value$47,519.64$52,467.26$55,986.19
Upside / Downside1,277.38%1,420.79%1,522.79%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,460.0016,464.9017,535.1218,674.9019,888.7721,181.5421,816.99
Payout Ratio32.02%43.61%55.21%66.81%78.40%90.00%92.50%
Projected Dividends (M)4,950.007,181.089,681.2912,476.1915,593.5219,063.3920,180.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-16.05%-16.05%-16.05%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)8,473.528,553.838,634.15
Year 2 PV (M)13,479.7213,736.4713,995.64
Year 3 PV (M)20,497.6121,086.0221,685.59
Year 4 PV (M)30,230.0731,392.6332,588.41
Year 5 PV (M)43,608.2745,714.5747,901.48
PV of Terminal Value (M)4,616,420.044,839,394.855,070,903.43
Equity Value (M)4,732,709.214,959,878.375,195,708.70
Shares Outstanding (M)54.9254.9254.92
Fair Value$86,178.92$90,315.49$94,609.78
Upside / Downside2,397.94%2,517.84%2,642.31%

High-Yield Dividend Screener

« Prev Page 53 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603600.SSUE Furniture Co., Ltd.3.04%$0.3645.42%
6725.TWOCica-Huntek Chemical Technology Taiwan Co., Ltd.3.04%$8.6629.24%
7736.TWOHushan3.04%$2.7334.63%
9631.SRHedab Alkhaleej Trading Co.3.04%$0.9315.05%
EMBELL.STEmbellence Group AB (publ)3.04%$1.2345.31%
HBH.DEHORNBACH Holding AG & Co. KGaA3.04%$2.5026.39%
S68.SISingapore Exchange Limited3.04%$0.5244.77%
000563.SZShaanxi International Trust Co.,Ltd.3.03%$0.1037.59%
000651.SZGree Electric Appliances, Inc. of Zhuhai3.03%$1.2221.25%
002588.SZStanley Agriculture Group Co.,Ltd.3.03%$0.3035.63%
2890.TWSinoPac Financial Holdings Company Limited3.03%$0.8747.46%
300146.SZBy-health Co., Ltd.3.03%$0.3688.13%
AN3PJ.AXANZ Group Holdings Limited3.03%$3.1474.08%
SBMA.JKPT Surya Biru Murni Acetylene Tbk3.03%$4.0026.88%
003008.SZXuchang KETOP Testing Research Institute Co.,Ltd3.02%$0.6577.32%
350520.KSIGIS RESIDENCE REIT Co., Ltd.3.02%$115.5129.71%
5249.KLIOI Properties Group Berhad3.02%$0.0826.55%
601609.SSNingbo Jintian Copper(Group) Co., Ltd.3.02%$0.3365.77%
6667.TWOTrusval Technology Co., Ltd.3.02%$8.1265.45%
9202.TANA Holdings Inc.3.02%$89.9231.71%
AXFO.STAxfood AB (publ)3.02%$8.7188.81%
EQTL3.SAEquatorial Energia S.A.3.02%$1.1643.16%
GARAN.ISTurkiye Garanti Bankasi A.S.3.02%$4.5217.50%
IMOImperial Oil Limited3.02%$2.6933.94%
JEN.BRJensen-Group N.V.3.02%$1.7919.29%
002116.SZChina Haisum Engineering Co., Ltd.3.01%$0.3140.43%
007210.KSByucksan Corporation3.01%$52.2417.82%
0QO7.LBarry Callebaut AG3.01%$57.9084.65%
0R8X.LPlazza AG3.01%$12.5035.89%
1837.HKNatural Food International Holding Limited3.01%$0.0322.72%
280360.KSLotte Wellfood Co.,Ltd3.01%$3,368.6447.78%
7236.TT.RAD Co., Ltd.3.01%$247.2925.88%
ARJO-B.STArjo AB (publ)3.01%$0.9559.13%
FAE.MCFaes Farma, S.A.3.01%$0.1638.53%
000582.SZBeibu Gulf Port Co., Ltd.3.00%$0.2861.06%
5227.KLIGB Real Estate Investment Trust3.00%$0.0849.35%
600989.SSNingxia Baofeng Energy Group Co., Ltd.3.00%$0.5939.72%
601058.SSSailun Group Co., Ltd.3.00%$0.4942.76%
9147.TNippon Express Holdings,Inc.3.00%$100.5780.85%
EUROB.ATEurobank Ergasias Services and Holdings S.A.3.00%$0.1128.68%
KLBF.JKPT Kalbe Farma Tbk.3.00%$36.1046.82%
KNOPKNOT Offshore Partners LP3.00%$0.3131.19%
SANT.DEKontron AG3.00%$0.5826.01%
000932.SZHunan Valin Steel Co., Ltd.2.99%$0.1741.58%
002039.SZGuiZhou QianYuan Power Co., Ltd.2.99%$0.5452.04%
028100.KSDong-Ah Geological Engineering Company Ltd.2.99%$509.7141.84%
0R6S.LZehnder Group AG2.99%$2.4466.50%
2658.KLAjinomoto (Malaysia) Bhd2.99%$0.4144.56%
3486.TGlobal Link Management Inc.2.99%$63.6616.66%
4002.SRMouwasat Medical Services Company2.99%$2.0052.94%