Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Suzuden Corporation (7480.T)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$4,559.68 - $22,526.48$9,638.40
Multi-Stage$10,725.65 - $11,817.08$11,260.69
Blended Fair Value$10,449.55
Current Price$1,702.00
Upside513.96%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-3.59%14.82%106.60167.66173.7279.2570.04128.0157.8344.7846.9546.46
YoY Growth---36.42%-3.49%119.19%13.16%-45.29%121.37%29.13%-4.63%1.06%73.58%
Dividend Yield--6.06%8.50%7.80%4.16%4.71%10.76%4.26%2.88%3.72%5.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,669.33
(-) Cash Dividends Paid (M)1,466.26
(=) Cash Retained (M)203.08
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)333.87208.67125.20
Cash Retained (M)203.08203.08203.08
(-) Cash Required (M)-333.87-208.67-125.20
(=) Excess Retained (M)-130.79-5.5977.88
(/) Shares Outstanding (M)14.0214.0214.02
(=) Excess Retained per Share-9.33-0.405.55
LTM Dividend per Share104.55104.55104.55
(+) Excess Retained per Share-9.33-0.405.55
(=) Adjusted Dividend95.22104.15110.10
WACC / Discount Rate2.39%2.39%2.39%
Growth Rate0.30%1.30%2.30%
Fair Value$4,559.68$9,638.40$22,526.48
Upside / Downside167.90%466.30%1,223.53%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,669.331,691.021,713.001,735.261,757.811,780.651,834.07
Payout Ratio87.83%88.27%88.70%89.13%89.57%90.00%92.50%
Projected Dividends (M)1,466.261,492.631,519.451,546.701,574.411,602.581,696.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.39%2.39%2.39%
Growth Rate0.30%1.30%2.30%
Year 1 PV (M)1,443.341,457.731,472.12
Year 2 PV (M)1,420.751,449.221,477.98
Year 3 PV (M)1,398.481,440.731,483.82
Year 4 PV (M)1,376.531,432.251,489.65
Year 5 PV (M)1,354.891,423.791,495.47
PV of Terminal Value (M)143,430.31150,724.42158,312.30
Equity Value (M)150,424.31157,928.15165,731.35
Shares Outstanding (M)14.0214.0214.02
Fair Value$10,725.65$11,260.69$11,817.08
Upside / Downside530.18%561.62%594.31%

High-Yield Dividend Screener

« Prev Page 100 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
300389.SZShenzhen Absen Optoelectronic Co.,Ltd.0.92%$0.1530.03%
301130.SZJilin Province Xidian Pharmaceutical Sci-Tech Development Co.,Ltd0.92%$0.2651.19%
6168.HKZhou Liu Fu Jewellery Co., Ltd.0.92%$0.2612.52%
A2M.AXThe a2 Milk Company Limited0.92%$0.0818.59%
BSOFT.BOBirlasoft Limited0.92%$3.9624.09%
DFY.TODefinity Financial Corporation0.92%$0.6917.72%
ELTON.ATElton International Trading Company S.A.0.92%$0.0215.29%
PRY.MIPrysmian S.p.A.0.92%$0.8321.11%
SMKL.JKPT Satyamitra Kemas Lestari Tbk0.92%$1.6131.12%
TTTrane Technologies plc0.92%$3.6427.90%
001256.SZZhejiang Weigang Technology Co., Ltd.0.91%$0.2031.52%
002029.SZFujian Septwolves Industry Co., Ltd.0.91%$0.1014.96%
002106.SZShenzhen Laibao Hi-Tech Co., Ltd.0.91%$0.1023.71%
002732.SZGuangdong Yantang Dairy Co., Ltd.0.91%$0.1632.63%
002907.SZChongqing Pharscin Pharmaceutical Co., Ltd.0.91%$0.1475.56%
067830.KSSavezone I&C Corporation0.91%$29.9710.71%
300950.SZDoright Co.,Ltd.0.91%$0.2144.07%
301662.SZOngoal Technology Co., Ltd.0.91%$1.1069.65%
3291.TIida Group Holdings Co., Ltd.0.91%$22.8312.14%
601601.SSChina Pacific Insurance (Group) Co., Ltd.0.91%$0.386.97%
603859.SSNancal Technology Co.,Ltd0.91%$0.3839.03%
605339.SSNamchow Food Group (Shanghai) Co., Ltd.0.91%$0.1894.45%
7504.TKohsoku Corporation0.91%$27.0314.78%
AHLASPEN INSURANCE HOLDINGS LTD0.91%$0.346.83%
EPSIL.ATEpsilon Net S.A.0.91%$0.1116.81%
FCC.MCFomento de Construcciones y Contratas, S.A.0.91%$0.1019.61%
IFX.DEInfineon Technologies AG0.91%$0.3544.87%
MARE.MIMare Engineering Group S.p.A.0.91%$0.0429.31%
000590.KSCS Holdings Co., Ltd.0.90%$684.902.69%
002484.SZNantong Jianghai Capacitor Co. Ltd.0.90%$0.2732.53%
002733.SZShenzhen Center Power Tech. Co., Ltd0.90%$0.1878.92%
014680.KSHansol Chemical Co., Ltd.0.90%$2,160.7515.49%
025820.KSLeeku Industrial Co., Ltd.0.90%$50.4121.46%
2130.HKCN Logistics International Holdings Limited0.90%$0.0330.46%
300617.SZJiangsu Ankura Intelligent Power Co., Ltd.0.90%$0.2939.28%
300643.SZHamaton Automotive Technology Co., Ltd0.90%$0.1824.29%
300725.SZPharmaBlock Sciences (Nanjing), Inc.0.90%$0.3534.81%
300837.SZZhe Kuang Heavy Industry Co.,Ltd.0.90%$0.3178.86%
3318.HKChina Boton Group Company Limited0.90%$0.0218.28%
3476.KLKeck Seng (Malaysia) Berhad0.90%$0.058.85%
3588.TWLeadtrend Technology Corporation0.90%$0.4431.29%
JSPT.JKPT Jakarta Setiabudi Internasional Tbk0.90%$28.0325.39%
MAPI.JKPT. Mitra Adiperkasa Tbk0.90%$10.659.67%
SMBR.JKPT Semen Baturaja (Persero) Tbk0.90%$2.6010.77%
STNStantec Inc.0.90%$0.8722.17%
000159.SZXinjiang International Industry Co.,Ltd0.89%$0.0574.14%
001266.SZShanghai Smart Control Co., Ltd.0.89%$0.3584.46%
002250.SZLianhe Chemical Technology Co., Ltd.0.89%$0.1227.73%
002997.SZRayhoo Motor Dies Co.,Ltd.0.89%$0.3315.36%
003041.SZZhejiang Truelove Vogue Co., Ltd.0.89%$0.4927.94%