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 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%