Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Food & Life Companies Ltd. (3563.T)

Company Dividend Discount ModelIndustry: RestaurantsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$33,775.33 - $39,793.06$37,291.92
Multi-Stage$7,470.44 - $8,187.93$7,822.54
Blended Fair Value$22,557.23
Current Price$7,737.00
Upside191.55%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS5.36%0.00%29.5622.6722.6622.7615.1722.7721.5010.720.000.00
YoY Growth--30.36%0.04%-0.42%50.03%-33.37%5.88%100.57%0.00%0.00%0.00%
Dividend Yield--0.38%0.68%0.78%0.88%0.35%0.58%0.92%0.71%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)22,937.00
(-) Cash Dividends Paid (M)3,388.00
(=) Cash Retained (M)19,549.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,587.402,867.131,720.28
Cash Retained (M)19,549.0019,549.0019,549.00
(-) Cash Required (M)-4,587.40-2,867.13-1,720.28
(=) Excess Retained (M)14,961.6016,681.8817,828.73
(/) Shares Outstanding (M)114.63114.63114.63
(=) Excess Retained per Share130.52145.52155.53
LTM Dividend per Share29.5629.5629.56
(+) Excess Retained per Share130.52145.52155.53
(=) Adjusted Dividend160.07175.08185.08
WACC / Discount Rate5.74%5.74%5.74%
Growth Rate5.50%6.50%7.50%
Fair Value$33,775.33$37,291.92$39,793.06
Upside / Downside336.54%381.99%414.32%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)22,937.0024,427.9126,015.7227,706.7429,507.6831,425.6832,368.45
Payout Ratio14.77%29.82%44.86%59.91%74.95%90.00%92.50%
Projected Dividends (M)3,388.007,283.6011,671.3116,598.6522,117.2428,283.1129,940.81

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.74%5.74%5.74%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)6,823.476,888.146,952.82
Year 2 PV (M)10,243.2510,438.3610,635.30
Year 3 PV (M)13,647.4014,039.1714,438.37
Year 4 PV (M)17,035.9817,691.1418,365.01
Year 5 PV (M)20,409.0421,394.8022,418.29
PV of Terminal Value (M)788,198.99826,269.29865,796.64
Equity Value (M)856,358.13896,720.91938,606.44
Shares Outstanding (M)114.63114.63114.63
Fair Value$7,470.44$7,822.54$8,187.93
Upside / Downside-3.45%1.11%5.83%

High-Yield Dividend Screener

« Prev Page 9 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0293.HKCathay Pacific Airways Limited9.31%$1.1841.45%
ROMI3.SARomi S.A.9.31%$0.7473.26%
SKUE.OLSkue Sparebank9.31%$32.5919.52%
4589.TWOMotion Technology Electric & Machinery Co., Ltd.9.30%$3.2567.47%
SSTRT.BKSub Sri Thai Real Estate Investment Trust9.30%$0.4078.24%
CLPI.JKPT Colorpak Indonesia Tbk9.29%$139.3665.00%
GXH.NZGreen Cross Health Limited9.27%$0.1047.49%
MOL.BDMOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság9.27%$272.6077.71%
ORG.AXOrigin Energy Limited9.27%$1.0562.89%
0259.HKYeebo (International Holdings) Limited9.26%$0.3611.31%
WEHB.BRWereldhave Belgium9.26%$4.9846.05%
0KD1.LTubacex, S.A.9.24%$0.3299.60%
ACL.AXAustralian Clinical Labs Limited9.21%$0.2579.65%
BMRI.JKPT Bank Mandiri (Persero) Tbk9.19%$466.1884.49%
0116.HKChow Sang Sang Holdings International Limited9.18%$1.1239.62%
2284.SRModern Mills for Food Products Co.9.18%$2.6499.54%
CGRA3.SAGrazziotin S.A.9.18%$2.5751.61%
0OPJ.LABC arbitrage S.A.9.17%$0.5056.87%
000543.SZAn Hui Wenergy Company Limited9.16%$0.7369.19%
PANR.JKPT Panorama Sentrawisata Tbk9.16%$60.0023.97%
CQR.AXCharter Hall Retail REIT9.15%$0.3794.16%
ILINK.BKInterlink Communication Public Company Limited9.14%$0.4360.06%
ELD.AXElders Limited9.10%$0.6284.73%
GOP.WAGames Operators S.A.9.09%$1.0094.94%
000544.SZZhongyuan Environmental Protection Co., Ltd.9.08%$0.7669.45%
DIRR3.SADirecional Engenharia S.A.9.08%$1.2485.08%
BMKS3.SABicicletas Monark S.A.9.07%$33.5819.86%
WHA.ASWereldhave N.V.9.07%$1.7542.00%
ARBS.MIArterra Bioscience9.06%$0.2856.80%
WMI.AXWAM Microcap Limited9.06%$0.1552.69%
2386.HKSINOPEC Engineering (Group) Co., Ltd.9.05%$0.6961.95%
FGX.AXFuture Generation Australia Limited9.05%$0.1256.23%
0011.HKHang Seng Bank Limited9.04%$13.9281.46%
0552.HKChina Communications Services Corporation Limited9.04%$0.4239.96%
3092.SRRiyadh Cement Company9.03%$2.1653.08%
3320.HKChina Resources Pharmaceutical Group Limited9.01%$0.4135.95%
DF.TODividend 15 Split Corp. II9.01%$0.6814.59%
SIGN.SWSIG Group AG9.01%$1.0282.02%
ODPV3.SAOdontoprev S.A.9.00%$1.0195.59%
CDO.AXCadence Opportunities Fund Limited8.99%$0.1771.14%
MDARA.RGAS MADARA Cosmetics8.97%$0.9355.30%
SRIPANWA.BKSri panwa Hospitality Real Estate Investment Trust8.97%$0.4552.90%
ASK.AXAbacus Storage King8.96%$0.1441.63%
BBAJIOO.MXBanco del Bajío, S.A., Institución de Banca Múltiple8.95%$4.1050.16%
COFA.PACoface S.A.8.95%$1.4091.04%
0002.HKCLP Holdings Limited8.94%$6.2582.57%
2636.TWT3EX Global Holdings Corp.8.94%$6.0073.34%
IFSIntercorp Financial Services Inc.8.94%$3.7721.42%
BIZ.BKBusiness Alignment Public Company Limited8.93%$0.3664.25%
6963.HKSunshine Insurance Group Company Limited8.92%$0.3541.98%