Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Murata Manufacturing Co., Ltd. (6981.T)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$3,082.61 - $8,788.35$4,817.04
Multi-Stage$3,216.38 - $3,524.76$3,367.68
Blended Fair Value$4,092.36
Current Price$2,815.50
Upside45.35%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS11.13%12.33%54.7950.9549.6341.4136.2432.3231.0627.5425.1822.84
YoY Growth--7.54%2.65%19.85%14.29%12.10%4.08%12.77%9.36%10.27%33.33%
Dividend Yield--2.54%1.56%1.81%1.68%1.28%1.54%1.83%1.33%1.33%1.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)235,877.00
(-) Cash Dividends Paid (M)106,443.00
(=) Cash Retained (M)129,434.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)47,175.4029,484.6317,690.78
Cash Retained (M)129,434.00129,434.00129,434.00
(-) Cash Required (M)-47,175.40-29,484.63-17,690.78
(=) Excess Retained (M)82,258.6099,949.38111,743.23
(/) Shares Outstanding (M)1,854.001,854.001,854.00
(=) Excess Retained per Share44.3753.9160.27
LTM Dividend per Share57.4157.4157.41
(+) Excess Retained per Share44.3753.9160.27
(=) Adjusted Dividend101.78111.32117.68
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate3.27%4.27%5.27%
Fair Value$3,082.61$4,817.04$8,788.35
Upside / Downside9.49%71.09%212.14%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)235,877.00245,939.17256,430.57267,369.52278,775.11290,667.25299,387.27
Payout Ratio45.13%54.10%63.08%72.05%81.03%90.00%92.50%
Projected Dividends (M)106,443.00133,056.01161,745.87192,641.33225,878.36261,600.53276,933.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate3.27%4.27%5.27%
Year 1 PV (M)123,533.46124,729.73125,925.99
Year 2 PV (M)139,422.67142,136.01144,875.50
Year 3 PV (M)154,169.97158,692.31163,302.23
Year 4 PV (M)167,832.11174,428.13181,216.68
Year 5 PV (M)180,463.40189,372.09198,629.17
PV of Terminal Value (M)5,197,730.085,454,319.095,720,942.85
Equity Value (M)5,963,151.706,243,677.366,534,892.43
Shares Outstanding (M)1,854.001,854.001,854.00
Fair Value$3,216.38$3,367.68$3,524.76
Upside / Downside14.24%19.61%25.19%

High-Yield Dividend Screener

Page 1 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ARDCAres Dynamic Credit Allocation Fund, Inc.19.91%$2.6577.10%
JGHNuveen Global High Income Fund19.71%$2.4870.08%
BSLBlackstone / GSO Senior Floating Rate Term Fund19.66%$2.6595.83%
RGTRoyce Global Value Trust, Inc.19.58%$2.5637.89%
AIKIAIkido Pharma Inc.19.55%$0.7010.85%
PFNPIMCO Income Strategy Fund II19.43%$1.4672.85%
JLSNuveen Mortgage and Income Fund19.40%$3.5384.31%
ACVVirtus Diversified Income & Convertible Fund19.28%$5.0772.66%
BGBBlackstone/GSO Strategic Credit Fund19.19%$2.2686.72%
PHKPIMCO High Income Fund19.11%$0.9386.61%
DTWDTE Energy Company JR SUB DB 2017 E19.03%$4.0887.19%
EMDWestern Asset Emerging Markets Debt Fund Inc.18.84%$2.0378.17%
SR-PASpire Inc.18.76%$4.5498.60%
SRVNXG Cushing Midstream Energy Fund18.74%$7.5366.75%
CIKCredit Suisse Asset Management Income Fund, Inc.18.41%$0.5282.82%
DHYCredit Suisse High Yield Bond Fund, Inc.18.39%$0.3788.67%
MNRMach Natural Resources LP18.30%$2.0689.28%
PFLPIMCO Income Strategy Fund18.22%$1.5484.57%
EADWells Fargo Advantage Funds - Allspring Income Opportunities Fund18.08%$1.2352.27%
SPESpecial Opportunities Fund, Inc.18.03%$2.6644.19%
AIFApollo Tactical Income Fund Inc.17.93%$2.6660.44%
GABThe Gabelli Equity Trust Inc.17.77%$1.0881.70%
HPFJohn Hancock Preferred Income Fund II17.73%$2.8678.50%
MPVBarings Participation Investors17.65%$2.9395.78%
GBABGuggenheim Taxable Municipal Bond & Investment Grade Debt Trust17.43%$2.5974.37%
TEITempleton Emerging Markets Income Fund17.42%$1.1464.65%
ISDPGIM High Yield Bond Fund, Inc.17.40%$2.5296.64%
HIXWestern Asset High Income Fund II Inc.17.39%$0.7396.11%
NXGNXG NextGen Infrastructure Income Fund17.31%$8.7983.58%
HPIJohn Hancock Preferred Income Fund17.11%$2.7976.40%
RCSPIMCO Strategic Income Fund, Inc.17.08%$1.0075.51%
DUKBDuke Energy Corporation 5.625%16.95%$4.1965.28%
FGBFirst Trust Specialty Finance and Financial Opportunities Fund16.75%$0.7050.91%
RQICohen & Steers Quality Income Realty Fund, Inc.16.75%$1.9287.08%
FPFFirst Trust Intermediate Duration Preferred & Income Fund16.57%$3.0970.83%
EVVEaton Vance Limited Duration Income Fund16.43%$1.6364.70%
AIZNAssurant, Inc. 5.25% Subordinat16.41%$3.2219.47%
NMLNeuberger Berman MLP and Energy Income Fund Inc.16.37%$1.4040.22%
PGPPIMCO Global StocksPLUS & Income Fund16.31%$1.5060.66%
CHWCalamos Global Dynamic Income Fund16.07%$1.2066.54%
BGYBlackRock Enhanced International Dividend Trust15.99%$0.9499.21%
GABBXGabelli Dividend Growth AAA15.98%$2.8540.22%
BDJBlackRock Enhanced Equity Dividend Trust15.90%$1.4972.30%
DSLDoubleLine Income Solutions Fund15.85%$1.7854.50%
PDTJohn Hancock Premium Dividend Fund15.76%$2.0162.66%
TSQTownsquare Media, Inc.15.55%$0.7970.58%
EODWells Fargo Advantage Funds - Allspring Global Dividend Opportunity Fund15.39%$0.9052.51%
LGILazard Global Total Return and Income Fund, Inc.15.37%$2.6882.52%
BSTZBlackRock Science and Technology Trust II15.35%$3.5465.39%
FPIFarmland Partners Inc.15.34%$1.4893.00%