Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Anritsu Corporation (6754.T)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$757.00 - $1,227.99$968.43
Multi-Stage$1,482.87 - $1,629.20$1,554.62
Blended Fair Value$1,261.53
Current Price$1,868.00
Upside-32.47%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS9.39%5.27%40.3340.3040.8046.5037.3325.7516.8215.7620.4825.22
YoY Growth--0.08%-1.24%-12.26%24.58%44.96%53.09%6.75%-23.09%-18.78%4.57%
Dividend Yield--2.16%3.31%3.33%3.17%1.80%1.01%0.87%1.04%2.02%4.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,123.00
(-) Cash Dividends Paid (M)5,214.00
(=) Cash Retained (M)3,909.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,824.601,140.38684.23
Cash Retained (M)3,909.003,909.003,909.00
(-) Cash Required (M)-1,824.60-1,140.38-684.23
(=) Excess Retained (M)2,084.402,768.633,224.78
(/) Shares Outstanding (M)130.68130.68130.68
(=) Excess Retained per Share15.9521.1924.68
LTM Dividend per Share39.9039.9039.90
(+) Excess Retained per Share15.9521.1924.68
(=) Adjusted Dividend55.8561.0864.58
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate-0.65%0.35%1.35%
Fair Value$757.00$968.43$1,227.99
Upside / Downside-59.48%-48.16%-34.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,123.009,154.579,186.259,218.059,249.959,281.969,560.42
Payout Ratio57.15%63.72%70.29%76.86%83.43%90.00%92.50%
Projected Dividends (M)5,214.005,833.466,457.147,085.077,717.278,353.768,843.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate-0.65%0.35%1.35%
Year 1 PV (M)5,413.925,468.425,522.91
Year 2 PV (M)5,561.765,674.295,787.94
Year 3 PV (M)5,663.725,836.486,012.71
Year 4 PV (M)5,725.425,959.446,200.57
Year 5 PV (M)5,751.906,047.276,354.66
PV of Terminal Value (M)165,666.88174,174.30183,027.69
Equity Value (M)193,783.59203,160.20212,906.49
Shares Outstanding (M)130.68130.68130.68
Fair Value$1,482.87$1,554.62$1,629.20
Upside / Downside-20.62%-16.78%-12.78%

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%