Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Aichi Steel Corporation (5482.T)

Company Dividend Discount ModelIndustry: SteelSector: Basic Materials

Valuation Snapshot

Stable Growth$4,150.69 - $7,257.34$5,476.43
Multi-Stage$7,585.18 - $8,340.89$7,955.73
Blended Fair Value$6,716.08
Current Price$2,137.00
Upside214.28%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS1.68%2.68%79.4836.6612.2739.6942.7973.1379.2960.9861.0461.01
YoY Growth--116.82%198.74%-69.09%-7.24%-41.48%-7.78%30.03%-0.10%0.05%0.05%
Dividend Yield--3.72%4.12%1.61%7.62%5.61%9.56%9.71%5.72%5.51%5.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,267.00
(-) Cash Dividends Paid (M)3,108.00
(=) Cash Retained (M)7,159.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,053.401,283.38770.03
Cash Retained (M)7,159.007,159.007,159.00
(-) Cash Required (M)-2,053.40-1,283.38-770.03
(=) Excess Retained (M)5,105.605,875.636,388.98
(/) Shares Outstanding (M)32.2732.2732.27
(=) Excess Retained per Share158.20182.06197.97
LTM Dividend per Share96.3196.3196.31
(+) Excess Retained per Share158.20182.06197.97
(=) Adjusted Dividend254.51278.37294.28
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate0.20%1.20%2.20%
Fair Value$4,150.69$5,476.43$7,257.34
Upside / Downside94.23%156.27%239.60%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,267.0010,390.6810,515.8610,642.5410,770.7510,900.5011,227.51
Payout Ratio30.27%42.22%54.16%66.11%78.05%90.00%92.50%
Projected Dividends (M)3,108.004,386.685,695.717,035.648,407.049,810.4510,385.45

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate0.20%1.20%2.20%
Year 1 PV (M)4,084.044,124.804,165.55
Year 2 PV (M)4,936.925,035.955,135.96
Year 3 PV (M)5,677.625,849.316,024.41
Year 4 PV (M)6,316.266,572.196,835.83
Year 5 PV (M)6,862.157,211.467,574.85
PV of Terminal Value (M)216,914.73227,956.51239,443.44
Equity Value (M)244,791.72256,750.21269,180.04
Shares Outstanding (M)32.2732.2732.27
Fair Value$7,585.18$7,955.73$8,340.89
Upside / Downside254.95%272.29%290.31%

High-Yield Dividend Screener

« Prev Page 8 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
035810.KQEASY HOLDINGS Co., Ltd.9.64%$435.2887.39%
0623.HKSinoMedia Holding Limited9.64%$0.1944.98%
ITSA3.SAItaúsa S.A.9.64%$1.1780.68%
MFG.AXMagellan Financial Group Limited9.64%$0.9634.94%
PMTA.BKPM Thoresen Asia Holdings Public Company Limited9.64%$0.9860.98%
2989.TTokaido REIT, Inc.9.63%$11,143.4889.54%
SBMO.ASSBM Offshore N.V.9.63%$2.3853.44%
0576.HKZhejiang Expressway Co., Ltd.9.62%$0.6974.90%
INVEST.HEInvestors House Oyj9.62%$0.3663.41%
MFEC.BKMFEC Public Company Limited9.62%$0.5094.79%
PIKK.MEPJSC PIK-specialized homebuilder9.61%$45.9431.14%
6868.HKTenfu (Cayman) Holdings Company Limited9.60%$0.2693.07%
601077.SSChongqing Rural Commercial Bank Co., Ltd.9.58%$0.6286.18%
SIQ.AXSmartgroup Corporation Ltd9.58%$0.8777.09%
5012.KLTa Ann Holdings Berhad9.57%$0.4093.61%
PAC.AXPacific Current Group Limited9.57%$0.9623.44%
MTO.AXMotorCycle Holdings Limited9.56%$0.3068.86%
HME.VHemisphere Energy Corporation9.55%$0.1957.92%
0382.HKEdvantage Group Holdings Limited9.54%$0.1412.43%
0OQQ.LInfotel S.A.9.54%$4.0386.81%
VIE.PAVeolia Environnement S.A.9.53%$2.8797.23%
0QJX.LEFG International AG9.52%$1.8196.44%
601998.SSChina CITIC Bank Corporation Limited9.51%$0.7368.88%
0752.HKPico Far East Holdings Limited9.50%$0.2545.55%
MRN.PAMersen S.A.9.50%$2.3045.40%
MTS.AXMetcash Limited9.50%$0.3164.02%
SYNE3.SASYN prop e tech S.A.9.50%$0.4659.20%
TEXF.BRTexaf S.A.9.50%$3.4063.35%
601997.SSBank of Guiyang Co.,Ltd.9.49%$0.5639.86%
WMA.AXWam Alternative Assets Limited9.49%$0.109.12%
0135.HKKunlun Energy Company Limited9.48%$0.7052.47%
SC-R.BKSC Asset Corporation Public Company Limited9.47%$0.1648.63%
0DLI.LAcomo N.V.9.45%$2.4067.74%
AFYAAfya Limited9.45%$1.4117.69%
BBRI.JKPT Bank Rakyat Indonesia (Persero) Tbk9.44%$343.6092.61%
TEKA.BKTeka Construction Public Company Limited9.44%$0.1696.55%
8964.TFrontier Real Estate Investment Corporation9.39%$8,736.6196.39%
ALLA.BKAlla Public Company Limited9.39%$0.1177.39%
4333.SRTaleem REIT Fund9.38%$0.9670.19%
SHL.AXSonic Healthcare Limited9.38%$2.1198.90%
TQM-R.BKTQM Alpha Public Company Limited9.37%$1.0882.74%
0882.HKTianjin Development Holdings Limited9.36%$0.2321.27%
0O84.LDNB Bank ASA9.36%$17.5255.97%
4339.SRDerayah Financial - Derayah Reit Fund9.36%$0.4982.63%
601390.SSChina Railway Group Limited9.35%$0.5150.32%
CPACopa Holdings, S.A.9.35%$11.3970.44%
BRSR3.SABanco do Estado do Rio Grande do Sul S.A.9.34%$1.5649.87%
RET.BRRetail Estates N.V.9.34%$5.9746.68%
0265.HKGangyu Smart Urban Services Holdings Limited9.33%$0.1868.15%
KGKC.MEPJSC Kurgan Generation Company9.33%$4.0370.77%