Definitive Analysis
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

Kao Corporation (4452.T)

Company Dividend Discount ModelIndustry: Household & Personal ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$3,067.43 - $5,125.37$3,972.93
Multi-Stage$6,057.09 - $6,655.29$6,350.41
Blended Fair Value$5,161.67
Current Price$6,451.00
Upside-19.99%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.03%7.57%151.36149.41148.53146.22140.03130.39122.47108.3895.2180.02
YoY Growth--1.31%0.59%1.58%4.42%7.40%6.46%13.00%13.83%18.99%9.69%
Dividend Yield--2.34%2.59%2.87%2.91%1.91%1.48%1.40%1.36%1.56%1.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)121,459.00
(-) Cash Dividends Paid (M)71,246.00
(=) Cash Retained (M)50,213.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,291.8015,182.389,109.43
Cash Retained (M)50,213.0050,213.0050,213.00
(-) Cash Required (M)-24,291.80-15,182.38-9,109.43
(=) Excess Retained (M)25,921.2035,030.6341,103.58
(/) Shares Outstanding (M)464.10464.10464.10
(=) Excess Retained per Share55.8575.4888.57
LTM Dividend per Share153.52153.52153.52
(+) Excess Retained per Share55.8575.4888.57
(=) Adjusted Dividend209.37229.00242.08
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-0.37%0.63%1.63%
Fair Value$3,067.43$3,972.93$5,125.37
Upside / Downside-52.45%-38.41%-20.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)121,459.00122,219.91122,985.58123,756.06124,531.36125,311.51129,070.86
Payout Ratio58.66%64.93%71.20%77.46%83.73%90.00%92.50%
Projected Dividends (M)71,246.0079,353.4587,559.6995,865.64104,272.22112,780.36119,390.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-0.37%0.63%1.63%
Year 1 PV (M)73,820.7674,561.7475,302.72
Year 2 PV (M)75,775.6577,304.4778,848.57
Year 3 PV (M)77,179.3479,526.8181,921.40
Year 4 PV (M)78,094.3281,277.3384,556.66
Year 5 PV (M)78,577.2882,600.8486,787.56
PV of Terminal Value (M)2,427,627.882,551,934.902,681,282.69
Equity Value (M)2,811,075.232,947,206.103,088,699.61
Shares Outstanding (M)464.10464.10464.10
Fair Value$6,057.09$6,350.41$6,655.29
Upside / Downside-6.11%-1.56%3.17%

High-Yield Dividend Screener

« Prev Page 9 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ATLOAmes National Corporation3.84%$0.8748.60%
FRMEFirst Merchants Corporation3.83%$1.4435.39%
PCARPACCAR Inc3.83%$4.2783.66%
0HJO.LAvalonBay Communities, Inc.3.82%$6.8684.26%
FEFirstEnergy Corp.3.82%$1.7375.49%
LXFRLuxfer Holdings PLC3.81%$0.5298.38%
LCIILCI Industries3.80%$4.7264.48%
NENNew England Realty Associates Limited Partnership3.78%$2.4473.23%
PAYXPaychex, Inc.3.78%$4.1091.97%
RGCORGC Resources, Inc.3.78%$0.8163.02%
UBSIUnited Bankshares, Inc.3.78%$1.4548.05%
SLVMSylvamo Corporation3.77%$1.8041.11%
CACCamden National Corporation3.75%$1.6147.99%
ARCHArch Resources, Inc.3.74%$5.0450.87%
USBU.S. Bancorp3.74%$2.0243.68%
WSRWhitestone REIT3.74%$0.5260.32%
FDBCFidelity D & D Bancorp, Inc.3.73%$1.6135.71%
WNCWabash National Corporation3.73%$0.335.38%
VLYValley National Bancorp3.72%$0.4347.26%
GHLDGuild Holdings Company3.71%$0.7436.91%
FNFFidelity National Financial, Inc.3.69%$2.0046.79%
IPARInter Parfums, Inc.3.68%$3.1561.47%
WSBFWaterstone Financial, Inc.3.68%$0.6145.57%
AROWArrow Financial Corporation3.66%$1.1554.67%
ASIXAdvanSix Inc.3.66%$0.6332.72%
ASRVAmeriServ Financial, Inc.3.66%$0.1278.81%
CVGWCalavo Growers, Inc.3.66%$0.8071.92%
OXYOccidental Petroleum Corporation3.65%$1.5575.62%
FMAOFarmers & Merchants Bancorp, Inc.3.64%$0.8937.59%
LNKBLINKBANCORP, Inc.3.64%$0.3029.21%
BHRBBurke & Herbert Bank & Trust Company3.63%$2.2431.71%
EOGEOG Resources, Inc.3.63%$3.9038.34%
FITBFifth Third Bancorp3.61%$1.7247.89%
LNCLincoln National Corporation3.61%$1.6314.98%
MCBSMetroCity Bankshares, Inc.3.61%$0.9536.60%
OZKBank OZK3.61%$1.7026.69%
PCBPCB Bancorp3.61%$0.7831.72%
SFDSMITHFIELD FOODS INC3.60%$0.8036.46%
0HOB.LH&R Block, Inc.3.59%$1.5433.12%
ASBAssociated Banc-Corp3.59%$0.9287.56%
PLOWDouglas Dynamics, Inc.3.59%$1.1866.47%
EXCExelon Corporation3.58%$1.5756.50%
MCMoelis & Company3.58%$2.5585.89%
TIPTTiptree Inc.3.57%$0.6449.10%
BPRNPrinceton Bancorp, Inc.3.56%$1.2046.56%
EVRGEvergy, Inc.3.56%$2.6071.71%
CZFSCitizens Financial Services, Inc.3.55%$1.9727.82%
CNO-PACNO Financial Group, Inc. 5.1253.54%$0.6722.53%
NBTBNBT Bancorp Inc.3.54%$1.4746.30%
0JQQ.LArcher-Daniels-Midland Company3.53%$2.0382.76%