Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ASICS Corporation (7936.T)

Company Dividend Discount ModelIndustry: Apparel - Footwear & AccessoriesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$20,083.59 - $23,661.87$22,174.64
Multi-Stage$13,547.23 - $14,868.86$14,195.70
Blended Fair Value$18,185.17
Current Price$3,872.00
Upside369.66%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS26.27%16.25%20.3112.527.169.204.606.339.386.236.226.22
YoY Growth--62.24%74.85%-22.20%100.03%-27.30%-32.51%50.61%0.07%0.00%38.14%
Dividend Yield--0.65%0.72%0.76%1.55%1.04%2.53%2.48%1.26%1.39%1.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)85,180.00
(-) Cash Dividends Paid (M)15,796.00
(=) Cash Retained (M)69,384.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)17,036.0010,647.506,388.50
Cash Retained (M)69,384.0069,384.0069,384.00
(-) Cash Required (M)-17,036.00-10,647.50-6,388.50
(=) Excess Retained (M)52,348.0058,736.5062,995.50
(/) Shares Outstanding (M)715.93715.93715.93
(=) Excess Retained per Share73.1282.0487.99
LTM Dividend per Share22.0622.0622.06
(+) Excess Retained per Share73.1282.0487.99
(=) Adjusted Dividend95.18104.11110.06
WACC / Discount Rate2.43%2.43%2.43%
Growth Rate5.50%6.50%7.50%
Fair Value$20,083.59$22,174.64$23,661.87
Upside / Downside418.69%472.69%511.10%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)85,180.0090,716.7096,613.29102,893.15109,581.20116,703.98120,205.10
Payout Ratio18.54%32.84%47.13%61.42%75.71%90.00%92.50%
Projected Dividends (M)15,796.0029,787.2045,530.5163,194.6182,962.67105,033.58111,189.72

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.43%2.43%2.43%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)28,808.6929,081.7629,354.83
Year 2 PV (M)42,588.3043,399.4944,218.33
Year 3 PV (M)57,169.1458,810.2660,482.49
Year 4 PV (M)72,586.8975,378.3878,249.61
Year 5 PV (M)88,878.6693,171.5497,628.71
PV of Terminal Value (M)9,408,794.049,863,242.3110,335,083.38
Equity Value (M)9,698,825.7210,163,083.7210,645,017.35
Shares Outstanding (M)715.93715.93715.93
Fair Value$13,547.23$14,195.70$14,868.86
Upside / Downside249.88%266.62%284.01%

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%