Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Oishi Group Public Company Limited (OISHI.BK)

Company Dividend Discount ModelIndustry: RestaurantsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$22.61 - $32.52$27.45
Multi-Stage$57.01 - $62.85$59.87
Blended Fair Value$43.66
Current Price$58.75
Upside-25.69%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2022202120202019201820172015201420132012
DPS-4.36%-4.59%1.001.241.971.511.611.250.800.780.451.15
YoY Growth---19.35%-36.73%30.67%-6.25%28.00%56.25%3.23%72.22%-60.87%-28.13%
Dividend Yield--2.16%2.86%4.92%2.98%4.37%1.90%2.04%2.02%1.06%1.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,234.23
(-) Cash Dividends Paid (M)600.00
(=) Cash Retained (M)634.23
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)246.85154.2892.57
Cash Retained (M)634.23634.23634.23
(-) Cash Required (M)-246.85-154.28-92.57
(=) Excess Retained (M)387.38479.95541.66
(/) Shares Outstanding (M)373.62373.62373.62
(=) Excess Retained per Share1.041.281.45
LTM Dividend per Share1.611.611.61
(+) Excess Retained per Share1.041.281.45
(=) Adjusted Dividend2.642.893.06
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate-4.43%-3.43%-2.43%
Fair Value$22.61$27.45$32.52
Upside / Downside-61.51%-53.27%-44.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,234.231,191.921,151.071,111.621,073.511,036.721,067.82
Payout Ratio48.61%56.89%65.17%73.45%81.72%90.00%92.50%
Projected Dividends (M)600.00678.09750.13816.43877.30933.05987.73

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate-4.43%-3.43%-2.43%
Year 1 PV (M)628.69635.27641.85
Year 2 PV (M)644.81658.37672.08
Year 3 PV (M)650.67671.31692.38
Year 4 PV (M)648.25675.81704.24
Year 5 PV (M)639.21673.36708.95
PV of Terminal Value (M)18,087.4519,053.7320,060.87
Equity Value (M)21,299.0822,367.8523,480.36
Shares Outstanding (M)373.62373.62373.62
Fair Value$57.01$59.87$62.85
Upside / Downside-2.97%1.90%6.97%

High-Yield Dividend Screener

« Prev Page 11 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
THFFFirst Financial Corporation3.32%$1.9831.67%
IRDMIridium Communications Inc.3.31%$0.5949.66%
PDCOPatterson Companies, Inc.3.31%$1.0466.64%
0HRZ.LCoterra Energy Inc.3.30%$0.8840.64%
ACIAlbertsons Companies, Inc.3.30%$0.5733.33%
KDPKeurig Dr Pepper Inc.3.30%$0.9278.89%
SPBSpectrum Brands Holdings, Inc.3.30%$1.9848.25%
0IUX.LGenuine Parts Company3.29%$4.0569.77%
BGBunge Global S.A.3.29%$3.0531.37%
HDGCXThe Hartford Dividend and Growth Fund Class C3.29%$1.0820.58%
PSBDPalmer Square Capital BDC Inc.3.29%$0.4090.32%
LIENChicago Atlantic BDC, Inc.3.28%$0.3423.50%
REXRRexford Industrial Realty, Inc.3.28%$1.2890.14%
CVCYCentral Valley Community Bancorp3.27%$0.5832.80%
F-PDFord Motor Company 6.500% Notes3.27%$0.7463.45%
FSBWFS Bancorp, Inc.3.27%$1.3331.78%
TRNOTerreno Realty Corporation3.27%$1.9362.02%
0I1P.LComerica Incorporated3.26%$2.8252.30%
ALEXAlexander & Baldwin, Inc.3.26%$0.6766.95%
BRXBrixmor Property Group Inc.3.26%$0.8578.30%
AGM-PCFederal Agricultural Mortgage Corporation3.24%$7.8539.89%
HTOH2O America3.24%$1.6052.08%
WECWEC Energy Group, Inc.3.24%$3.4566.21%
XOMExxon Mobil Corporation3.24%$3.9857.54%
SCLStepan Company3.22%$1.5276.82%
HBTHBT Financial, Inc.3.21%$0.8333.20%
KALUKaiser Aluminum Corporation3.21%$3.8670.13%
SMPStandard Motor Products, Inc.3.20%$1.1838.74%
0QZA.LConocoPhillips3.19%$3.0943.65%
PAGPenske Automotive Group, Inc.3.18%$5.0435.22%
CRBGCorebridge Financial, Inc.3.17%$0.9652.57%
EDConsolidated Edison, Inc.3.17%$3.1756.36%
LARKLandmark Bancorp, Inc.3.17%$0.8238.75%
NBPU.LNB Private Equity Partners Limited3.17%$0.6770.20%
PFBCPreferred Bank3.16%$3.0329.67%
HNIHNI Corporation3.15%$1.3444.63%
RBBRBB Bancorp3.15%$0.6443.45%
FGF&G Annuities & Life, Inc.3.14%$0.9428.23%
NBHCNational Bank Holdings Corporation3.14%$1.1937.27%
0KZA.LSM Energy Company3.13%$0.609.44%
CBUCommunity Bank System, Inc.3.13%$1.8246.85%
DTEDTE Energy Company3.13%$4.0887.19%
RNSTRenasant Corporation3.13%$1.1148.14%
BSRRSierra Bancorp3.11%$1.0134.68%
FCFFirst Commonwealth Financial Corporation3.11%$0.5238.19%
PNCThe PNC Financial Services Group, Inc.3.11%$6.5739.89%
PRKPark National Corporation3.11%$4.8044.20%
GEFGreif, Inc.3.10%$2.1212.04%
0QAH.LMerck & Co., Inc.3.09%$3.2542.60%
BANRBanner Corporation3.09%$1.9335.15%