Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ANA Holdings Inc. (9202.T)

Company Dividend Discount ModelIndustry: Airlines, Airports & Air ServicesSector: Industrials

Valuation Snapshot

Stable Growth$4,782.79 - $9,519.27$6,635.09
Multi-Stage$8,857.54 - $9,741.26$9,290.88
Blended Fair Value$7,962.99
Current Price$2,861.00
Upside178.33%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-1.30%8.43%46.150.000.000.000.0049.2539.4041.2434.3227.42
YoY Growth--0.00%0.00%0.00%0.00%-100.00%25.00%-4.46%20.17%25.15%33.53%
Dividend Yield--1.63%0.00%0.00%0.00%0.00%2.01%1.09%1.01%0.88%0.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)148,334.00
(-) Cash Dividends Paid (M)47,042.00
(=) Cash Retained (M)101,292.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)29,666.8018,541.7511,125.05
Cash Retained (M)101,292.00101,292.00101,292.00
(-) Cash Required (M)-29,666.80-18,541.75-11,125.05
(=) Excess Retained (M)71,625.2082,750.2590,166.95
(/) Shares Outstanding (M)509.70509.70509.70
(=) Excess Retained per Share140.52162.35176.90
LTM Dividend per Share92.2992.2992.29
(+) Excess Retained per Share140.52162.35176.90
(=) Adjusted Dividend232.82254.64269.20
WACC / Discount Rate5.72%5.72%5.72%
Growth Rate0.82%1.82%2.82%
Fair Value$4,782.79$6,635.09$9,519.27
Upside / Downside67.17%131.92%232.73%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)148,334.00151,027.21153,769.32156,561.21159,403.79162,297.99167,166.93
Payout Ratio31.71%43.37%55.03%66.69%78.34%90.00%92.50%
Projected Dividends (M)47,042.0065,501.7984,616.39104,403.51124,881.26146,068.19154,629.41

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.72%5.72%5.72%
Growth Rate0.82%1.82%2.82%
Year 1 PV (M)61,347.4461,955.9562,564.46
Year 2 PV (M)74,223.4475,703.2077,197.57
Year 3 PV (M)85,771.8988,349.6390,978.50
Year 4 PV (M)96,088.2899,957.82103,943.06
Year 5 PV (M)105,262.12110,587.24116,125.73
PV of Terminal Value (M)4,092,001.154,299,012.104,514,317.56
Equity Value (M)4,514,694.314,735,565.944,965,126.89
Shares Outstanding (M)509.70509.70509.70
Fair Value$8,857.54$9,290.88$9,741.26
Upside / Downside209.60%224.74%240.48%

High-Yield Dividend Screener

« Prev Page 67 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DAB.CODanske Andelskassers Bank A/S2.24%$0.4437.84%
KBSB.MEPJSC TNS energo Kuban2.24%$17.9936.50%
002179.SZAVIC Jonhon Optronic Technology Co.,Ltd.2.23%$0.7965.31%
1083.HKTowngas Smart Energy Company Limited2.23%$0.0811.47%
192080.KSDoubleUGames Co., Ltd.2.23%$1,217.6314.93%
300791.SZSirio Pharma Co., Ltd.2.23%$0.5851.03%
603012.SSShanghai Chuangli Group Co., Ltd.2.23%$0.1354.71%
603987.SSShanghai Kindly Enterprise Development Group Co.,LTD.2.23%$0.1934.34%
6070.SRAl-Jouf Agricultural Development Co.2.23%$0.9836.81%
GCG-A.TOGuardian Capital Group Limited2.23%$1.5020.18%
IPN.PAIpsen S.A.2.23%$2.5919.16%
TYA.MIToscana Aeroporti S.p.A.2.23%$0.4242.81%
137310.KSSD BioSensor, Inc2.22%$201.4921.35%
3569.TSeiren Co.,Ltd.2.22%$68.0426.55%
601901.SSFounder Securities Co., Ltd.2.22%$0.1735.28%
603609.SSWellhope Foods Co., Ltd.2.22%$0.1675.23%
688016.SSShanghai MicroPort Endovascular MedTech Co., Ltd.2.22%$2.0365.07%
7034.KLThong Guan Industries Berhad2.22%$0.0317.13%
9436.TOkinawa Cellular Telephone Company2.22%$62.9045.77%
IEI.VImperial Equities Inc.2.22%$0.0813.05%
ISKJ.MEPublic Joint-Stock Company "Human Stem Cells Institute"2.22%$1.5289.44%
LKD.WALokum Deweloper S.A.2.22%$0.5034.19%
MEDICAB.MXMédica Sur, S.A.B. de C.V.2.22%$1.3129.76%
TKC.BKTurnkey Communication Services Public Company Limited2.22%$0.2068.90%
0696.HKTravelSky Technology Limited2.21%$0.2318.19%
183190.KSAsia Cement Co.,Ltd.2.21%$264.7821.44%
300673.SZPetpal Pet Nutrition Technology Co., Ltd.2.21%$0.4068.30%
4292.SRAtaa Educational Company2.21%$1.3066.22%
4519.TChugai Pharmaceutical Co., Ltd.2.21%$182.1975.49%
5607.TWFarglory F T Z Investment Holding Co.,Ltd.2.21%$1.0841.76%
600062.SSChina Resources Double-Crane Pharmaceutical Co.,Ltd.2.21%$0.4026.61%
603288.SSFoshan Haitian Flavouring and Food Company Ltd.2.21%$0.8269.84%
7864.TFuji Seal International, Inc.2.21%$69.4123.64%
BLES.JKSuperior Prima Sukses Tbk.2.21%$3.6028.62%
ELI.BRElia Group SA/NV2.21%$2.4830.58%
NTEK-B.STNovotek AB2.21%$1.8026.45%
SWEC-A.STSweco AB (publ)2.21%$3.2854.95%
069960.KSHyundai Department Store Co. Ltd.2.20%$1,867.6522.60%
300415.SZGuangdong Yizumi Precision Machinery Co.,Ltd.2.20%$0.5738.08%
3176.TSanyo Trading Co., Ltd.2.20%$32.8020.58%
3227.TWOPixArt Imaging Inc.2.20%$4.5234.58%
600030.SSCITIC Securities Company Limited2.20%$0.6333.43%
603345.SSAnjoy Foods Group Co., Ltd.2.20%$1.7441.75%
603693.SSJiangsu New Energy Development Co., Ltd.2.20%$0.2660.61%
6508.TMeidensha Corporation2.20%$122.7830.24%
8002.TMarubeni Corporation2.20%$95.6227.63%
9059.KLTSH Resources Berhad2.20%$0.0315.65%
JCQ.PAJacquet Metals S.A.2.20%$0.4494.90%
OLT.OLOlav Thon Eiendomsselskap ASA2.20%$7.3330.72%
001216.SZHunan Hualian China Industry Co., Ltd.2.19%$0.3841.88%