Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Asahi Kasei Corporation (3407.T)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$4,725.12 - $20,369.58$11,509.94
Multi-Stage$3,025.64 - $3,314.64$3,167.46
Blended Fair Value$7,338.70
Current Price$1,164.50
Upside530.20%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS0.50%6.53%36.6236.6235.6034.5933.5735.7137.8828.6620.4820.48
YoY Growth--0.00%2.86%2.94%3.03%-6.00%-5.71%32.14%39.99%-0.01%5.24%
Dividend Yield--3.57%3.57%3.66%3.34%2.75%4.08%3.17%2.04%1.70%2.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)141,013.00
(-) Cash Dividends Paid (M)52,174.00
(=) Cash Retained (M)88,839.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)28,202.6017,626.6310,575.98
Cash Retained (M)88,839.0088,839.0088,839.00
(-) Cash Required (M)-28,202.60-17,626.63-10,575.98
(=) Excess Retained (M)60,636.4071,212.3878,263.03
(/) Shares Outstanding (M)1,364.301,364.301,364.30
(=) Excess Retained per Share44.4452.2057.36
LTM Dividend per Share38.2438.2438.24
(+) Excess Retained per Share44.4452.2057.36
(=) Adjusted Dividend82.6990.4495.61
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate4.53%5.53%6.53%
Fair Value$4,725.12$11,509.94$20,369.58
Upside / Downside305.76%888.40%1,649.21%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)141,013.00148,807.74157,033.34165,713.63174,873.73184,540.18190,076.39
Payout Ratio37.00%47.60%58.20%68.80%79.40%90.00%92.50%
Projected Dividends (M)52,174.0070,831.8091,392.86114,010.60138,849.54166,086.16175,820.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate4.53%5.53%6.53%
Year 1 PV (M)65,967.1566,598.2567,229.34
Year 2 PV (M)79,270.4280,794.4182,332.91
Year 3 PV (M)92,096.5994,765.1897,484.82
Year 4 PV (M)104,458.12108,513.19112,685.19
Year 5 PV (M)116,367.22122,041.08127,934.14
PV of Terminal Value (M)3,669,735.673,848,665.624,034,507.94
Equity Value (M)4,127,895.174,321,377.734,522,174.35
Shares Outstanding (M)1,364.301,364.301,364.30
Fair Value$3,025.64$3,167.46$3,314.64
Upside / Downside159.82%172.00%184.64%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%