Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Search

Cleanup Corporation (7955.T)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,218.33 - $2,550.92$1,721.78
Multi-Stage$1,733.71 - $1,902.51$1,816.51
Blended Fair Value$1,769.14
Current Price$792.00
Upside123.38%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS8.69%0.01%31.0026.5926.5920.4420.4420.4420.4420.4423.2123.21
YoY Growth--16.58%0.00%30.12%0.00%0.00%0.00%0.00%-11.95%0.00%-25.07%
Dividend Yield--4.57%3.62%3.60%3.57%3.79%3.58%3.62%2.35%2.68%3.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,468.00
(-) Cash Dividends Paid (M)1,118.00
(=) Cash Retained (M)1,350.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)493.60308.50185.10
Cash Retained (M)1,350.001,350.001,350.00
(-) Cash Required (M)-493.60-308.50-185.10
(=) Excess Retained (M)856.401,041.501,164.90
(/) Shares Outstanding (M)36.0736.0736.07
(=) Excess Retained per Share23.7528.8832.30
LTM Dividend per Share31.0031.0031.00
(+) Excess Retained per Share23.7528.8832.30
(=) Adjusted Dividend54.7559.8863.30
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate1.87%2.87%3.87%
Fair Value$1,218.33$1,721.78$2,550.92
Upside / Downside53.83%117.40%222.09%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,468.002,538.762,611.552,686.432,763.452,842.682,927.96
Payout Ratio45.30%54.24%63.18%72.12%81.06%90.00%92.50%
Projected Dividends (M)1,118.001,377.021,649.971,937.452,240.052,558.412,708.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate1.87%2.87%3.87%
Year 1 PV (M)1,281.071,293.651,306.23
Year 2 PV (M)1,428.061,456.231,484.68
Year 3 PV (M)1,560.031,606.421,653.73
Year 4 PV (M)1,678.011,744.881,813.72
Year 5 PV (M)1,782.961,872.211,965.00
PV of Terminal Value (M)54,796.0757,538.9860,390.65
Equity Value (M)62,526.2065,512.3868,614.01
Shares Outstanding (M)36.0736.0736.07
Fair Value$1,733.71$1,816.51$1,902.51
Upside / Downside118.90%129.36%140.22%

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%