Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Aisin Corporation (7259.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$36,882.60 - $43,472.40$40,731.44
Multi-Stage$26,492.60 - $29,136.35$27,789.23
Blended Fair Value$34,260.34
Current Price$2,560.00
Upside1,238.29%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS3.37%4.87%62.9464.0160.4460.4728.4753.3453.3949.4137.5837.31
YoY Growth---1.68%5.92%-0.05%112.40%-46.62%-0.11%8.06%31.48%0.72%-4.66%
Dividend Yield--3.41%3.64%4.10%4.32%1.80%5.10%4.20%2.94%1.96%2.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)169,328.00
(-) Cash Dividends Paid (M)46,176.00
(=) Cash Retained (M)123,152.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)33,865.6021,166.0012,699.60
Cash Retained (M)123,152.00123,152.00123,152.00
(-) Cash Required (M)-33,865.60-21,166.00-12,699.60
(=) Excess Retained (M)89,286.40101,986.00110,452.40
(/) Shares Outstanding (M)757.68757.68757.68
(=) Excess Retained per Share117.84134.60145.78
LTM Dividend per Share60.9460.9460.94
(+) Excess Retained per Share117.84134.60145.78
(=) Adjusted Dividend178.79195.55206.72
WACC / Discount Rate-0.64%-0.64%-0.64%
Growth Rate3.15%4.15%5.15%
Fair Value$36,882.60$40,731.44$43,472.40
Upside / Downside1,340.73%1,491.07%1,598.14%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)169,328.00176,350.35183,663.94191,280.83199,213.61207,475.37213,699.63
Payout Ratio27.27%39.82%52.36%64.91%77.45%90.00%92.50%
Projected Dividends (M)46,176.0070,215.8796,170.28124,156.67154,298.97186,727.83197,672.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.64%-0.64%-0.64%
Growth Rate3.15%4.15%5.15%
Year 1 PV (M)69,987.8670,666.3971,344.91
Year 2 PV (M)95,546.7297,408.3299,287.89
Year 3 PV (M)122,951.10126,561.87130,242.65
Year 4 PV (M)152,304.53158,297.28164,465.15
Year 5 PV (M)183,715.72192,795.59202,230.97
PV of Terminal Value (M)19,448,349.9020,409,555.0821,408,394.96
Equity Value (M)20,072,855.8321,055,284.5322,075,966.54
Shares Outstanding (M)757.68757.68757.68
Fair Value$26,492.60$27,789.23$29,136.35
Upside / Downside934.87%985.52%1,038.14%

High-Yield Dividend Screener

« Prev Page 56 of 151 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
028050.KSSamsung Engineering Co., Ltd.2.84%$661.0323.31%
097520.KSMCNEX Co., Ltd2.84%$823.5219.44%
6187.TWOAll Ring Tech Co., Ltd.2.84%$10.5864.87%
CBAV3.SACompanhia Brasileira de Alumínio2.84%$0.2055.55%
CWB.TOCanadian Western Bank2.84%$1.6152.64%
GEPA3.SARio Paranapanema Energia S.A.2.84%$0.8518.05%
VRANDA.BKVeranda Resort Public Company Limited2.84%$0.1360.80%
002823.SZShenzhen Kaizhong Precision Technology Co., Ltd.2.83%$0.4563.43%
002831.SZShenZhen YUTO Packaging Technology Co., Ltd.2.83%$0.8149.61%
006360.KSGS Engineering & Construction Corporation2.83%$532.6991.52%
AEFES.ISAnadolu Efes Biracilik ve Malt Sanayii Anonim Sirketi2.83%$0.4525.40%
BTPN.JKPT Bank SMBC Indonesia Tbk2.83%$60.3324.97%
NHY.OLNorsk Hydro ASA2.83%$2.2546.34%
OSP2.DEUSU Software AG2.83%$0.5291.56%
000850.KSHwacheon Machine Tool Co. Ltd2.82%$1,050.0033.65%
2205.HKKangqiao Service Group Limited2.82%$0.0436.89%
2458.HKGala Technology Holding Limited2.82%$0.1814.30%
688526.SSWuhan Keqian Biology Co.,Ltd2.82%$0.4343.47%
7148.KLDuopharma Biotech Berhad2.82%$0.0440.32%
8438.TWAmia Co.,Ltd2.82%$1.3078.73%
9304.TThe Shibusawa Warehouse Co., Ltd.2.82%$35.9036.66%
SANOFI.BOSanofi India Limited2.82%$117.0281.35%
9742.TINES Corporation2.81%$54.8787.98%
CNHCNH Industrial N.V.2.81%$0.2655.11%
FLUG-B.COFlügger group A/S2.81%$8.9546.55%
LNF.TOLeon's Furniture Limited2.81%$0.7931.40%
2071.TWOChen Nan Iron Wire Co.,Ltd2.80%$0.4312.28%
298690.KSAir Busan Co., Ltd.2.80%$49.2610.96%
6004.SRCATRION Catering Holding Company2.80%$2.2955.90%
603105.SSZhejiang Sunoren Solar Technology Co.,Ltd.2.80%$0.2666.36%
6953.TWOGudeng Equipment Co., Ltd.2.80%$5.9978.26%
7752.TRicoh Company, Ltd.2.80%$38.5335.99%
8058.TMitsubishi Corporation2.80%$100.5249.75%
9433.TKDDI Corporation2.80%$75.8040.77%
MTEL.JKPT Dayamitra Telekomunikasi Tbk.2.80%$18.4570.48%
2027.TWTa Chen Stainless Pipe Co., Ltd.2.79%$1.0038.56%
5032.KLBintulu Port Holdings Berhad2.79%$0.1550.65%
600801.SSHuaxin Cement Co., Ltd.2.79%$0.6848.06%
6750.TElecom Co., Ltd.2.79%$47.9838.00%
9607.SRASG Plastic Factory Co.2.79%$1.2028.09%
BNII.JKPT Bank Maybank Indonesia Tbk2.79%$5.8628.55%
BTPS.JKPT Bank BTPN Syariah Tbk2.79%$33.7022.52%
GLOBAL-R.BKSiam Global House Public Company Limited2.79%$0.1846.58%
JST.DEJOST Werke AG2.79%$1.5076.92%
KMDAKamada Ltd.2.79%$0.2056.42%
PSSA3.SAPorto Seguro S.A.2.79%$1.3427.11%
000950.KSChonbang Co., Ltd.2.78%$1,000.763.75%
001338.SZGDH Supertime Group Company Limited2.78%$0.3450.86%
082920.KQVITZROCELL Co.,Ltd.2.78%$459.9217.96%
600469.SSAeolus Tyre Co., Ltd.2.78%$0.1961.56%