Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

gremz,Inc. (3150.T)

Company Dividend Discount ModelIndustry: SolarSector: Energy

Valuation Snapshot

Stable Growth$4,736.33 - $12,772.64$7,278.88
Multi-Stage$3,166.08 - $3,462.65$3,311.67
Blended Fair Value$5,295.27
Current Price$2,374.00
Upside123.05%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS44.35%37.11%51.9631.8418.7116.7314.178.296.306.692.492.47
YoY Growth--63.20%70.16%11.84%18.06%70.93%31.67%-5.91%168.44%0.79%11.72%
Dividend Yield--2.19%1.26%0.63%1.12%0.74%0.56%0.67%0.70%1.01%1.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,606.72
(-) Cash Dividends Paid (M)369.48
(=) Cash Retained (M)4,237.24
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)921.34575.84345.50
Cash Retained (M)4,237.244,237.244,237.24
(-) Cash Required (M)-921.34-575.84-345.50
(=) Excess Retained (M)3,315.893,661.403,891.73
(/) Shares Outstanding (M)23.1123.1123.11
(=) Excess Retained per Share143.46158.41168.38
LTM Dividend per Share15.9915.9915.99
(+) Excess Retained per Share143.46158.41168.38
(=) Adjusted Dividend159.45174.40184.36
WACC / Discount Rate9.05%9.05%9.05%
Growth Rate5.50%6.50%7.50%
Fair Value$4,736.33$7,278.88$12,772.64
Upside / Downside99.51%206.61%438.02%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,606.724,906.155,225.055,564.685,926.396,311.606,500.95
Payout Ratio8.02%24.42%40.81%57.21%73.60%90.00%92.50%
Projected Dividends (M)369.481,197.902,132.463,183.454,362.065,680.446,013.38

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.05%9.05%9.05%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,088.161,098.471,108.79
Year 2 PV (M)1,759.631,793.151,826.98
Year 3 PV (M)2,386.222,454.722,524.51
Year 4 PV (M)2,970.123,084.343,201.83
Year 5 PV (M)3,513.453,683.163,859.35
PV of Terminal Value (M)61,460.2664,428.8167,510.98
Equity Value (M)73,177.8476,542.6580,032.44
Shares Outstanding (M)23.1123.1123.11
Fair Value$3,166.08$3,311.67$3,462.65
Upside / Downside33.36%39.50%45.86%

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%