Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ZACROS Corporation (7917.T)

Company Dividend Discount ModelIndustry: Packaging & ContainersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$2,373.42 - $8,139.64$3,901.33
Multi-Stage$2,426.18 - $2,661.92$2,541.83
Blended Fair Value$3,221.58
Current Price$940.00
Upside242.72%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS8.57%5.27%26.0721.1121.3720.3517.7917.2816.7716.7716.7716.12
YoY Growth--23.47%-1.19%4.99%14.41%2.94%3.03%0.00%0.00%4.06%3.34%
Dividend Yield--2.77%2.00%2.39%2.34%1.75%1.84%2.29%1.84%1.90%3.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,556.00
(-) Cash Dividends Paid (M)1,562.00
(=) Cash Retained (M)4,994.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,311.20819.50491.70
Cash Retained (M)4,994.004,994.004,994.00
(-) Cash Required (M)-1,311.20-819.50-491.70
(=) Excess Retained (M)3,682.804,174.504,502.30
(/) Shares Outstanding (M)74.8974.8974.89
(=) Excess Retained per Share49.1855.7460.12
LTM Dividend per Share20.8620.8620.86
(+) Excess Retained per Share49.1855.7460.12
(=) Adjusted Dividend70.0376.6080.98
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate3.27%4.27%5.27%
Fair Value$2,373.42$3,901.33$8,139.64
Upside / Downside152.49%315.03%765.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,556.006,835.937,127.817,432.157,749.488,080.378,322.78
Payout Ratio23.83%37.06%50.30%63.53%76.77%90.00%92.50%
Projected Dividends (M)1,562.002,533.423,584.954,721.665,948.907,272.337,698.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate3.27%4.27%5.27%
Year 1 PV (M)2,360.042,382.892,405.75
Year 2 PV (M)3,111.053,171.593,232.72
Year 3 PV (M)3,817.073,929.034,043.16
Year 4 PV (M)4,480.064,656.134,837.33
Year 5 PV (M)5,101.915,353.765,615.46
PV of Terminal Value (M)162,823.17170,860.72179,212.60
Equity Value (M)181,693.30190,354.13199,347.01
Shares Outstanding (M)74.8974.8974.89
Fair Value$2,426.18$2,541.83$2,661.92
Upside / Downside158.10%170.41%183.18%

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%