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

Ryobi Limited (5851.T)

Company Dividend Discount ModelIndustry: Manufacturing - Tools & AccessoriesSector: Industrials

Valuation Snapshot

Stable Growth$6,809.25 - $39,876.32$12,584.30
Multi-Stage$5,802.38 - $6,358.82$6,075.42
Blended Fair Value$9,329.86
Current Price$2,145.00
Upside334.96%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201820172016
DPS4.53%8.13%87.3459.9730.0610.1335.0769.9869.8249.9949.9939.98
YoY Growth--45.65%99.49%196.65%-71.10%-49.89%0.22%39.68%0.00%25.04%0.00%
Dividend Yield--3.90%2.08%1.95%0.95%2.11%5.27%2.71%1.37%2.19%1.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,590.00
(-) Cash Dividends Paid (M)2,747.00
(=) Cash Retained (M)3,843.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,318.00823.75494.25
Cash Retained (M)3,843.003,843.003,843.00
(-) Cash Required (M)-1,318.00-823.75-494.25
(=) Excess Retained (M)2,525.003,019.253,348.75
(/) Shares Outstanding (M)32.3732.3732.37
(=) Excess Retained per Share78.0193.28103.46
LTM Dividend per Share84.8784.8784.87
(+) Excess Retained per Share78.0193.28103.46
(=) Adjusted Dividend162.88178.15188.32
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate3.87%4.87%5.87%
Fair Value$6,809.25$12,584.30$39,876.32
Upside / Downside217.45%486.68%1,759.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,590.006,911.007,247.657,600.687,970.928,359.198,609.97
Payout Ratio41.68%51.35%61.01%70.67%80.34%90.00%92.50%
Projected Dividends (M)2,747.003,548.634,421.835,371.696,403.597,523.277,964.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate3.87%4.87%5.87%
Year 1 PV (M)3,304.753,336.573,368.38
Year 2 PV (M)3,834.943,909.143,984.05
Year 3 PV (M)4,338.564,465.084,594.03
Year 4 PV (M)4,816.565,004.735,198.37
Year 5 PV (M)5,269.855,528.465,797.11
PV of Terminal Value (M)166,248.45174,406.67182,882.06
Equity Value (M)187,813.12196,650.64205,824.00
Shares Outstanding (M)32.3732.3732.37
Fair Value$5,802.38$6,075.42$6,358.82
Upside / Downside170.51%183.24%196.45%

High-Yield Dividend Screener

« Prev Page 12 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SOThe Southern Company3.09%$2.6967.01%
CFRCullen/Frost Bankers, Inc.3.08%$3.9439.68%
CMSCMS Energy Corporation3.08%$2.1762.27%
SJWSJW Group3.08%$1.6052.08%
SNVSynovus Financial Corp.3.08%$1.5427.05%
0HCT.LAlliant Energy Corporation3.07%$1.9962.84%
0M3L.LZions Bancorporation, National Association3.07%$1.7931.01%
IVZInvesco Ltd.3.07%$0.8335.83%
SWXSouthwest Gas Holdings, Inc.3.07%$2.4638.44%
PEGPublic Service Enterprise Group Incorporated3.06%$2.4859.65%
CASSCass Information Systems, Inc.3.05%$1.2452.58%
CIVBCivista Bancshares, Inc.3.05%$0.6725.26%
TXNTexas Instruments Incorporated3.05%$5.4198.14%
CTRECareTrust REIT, Inc.3.04%$1.1089.62%
UCBUnited Community Banks, Inc.3.04%$0.9536.76%
DRIDarden Restaurants, Inc.3.03%$5.6860.69%
HMNHorace Mann Educators Corporation3.02%$1.3634.55%
VGVenture Global, Inc.3.02%$0.2124.09%
HFBLHome Federal Bancorp, Inc. of Louisiana3.01%$0.5435.96%
TOWNTowneBank3.01%$1.0045.24%
GBCIGlacier Bancorp, Inc.3.00%$1.3464.06%
MBWMMercantile Bank Corporation3.00%$1.4327.14%
PPLPPL Corporation3.00%$1.0571.70%
DTSQDT Cloud Star Acquisition Corporation2.99%$0.3287.02%
EBMTEagle Bancorp Montana, Inc.2.99%$0.5833.76%
INDBIndependent Bank Corp.2.99%$2.1935.86%
ESSAESSA Bancorp, Inc.2.98%$0.6139.75%
RDNRadian Group Inc.2.98%$1.0725.60%
0K0X.LMetLife, Inc.2.96%$2.3641.08%
CUBBCustomers Bancorp, Inc 5.375% S2.96%$0.6612.54%
HBBHamilton Beach Brands Holding Company2.96%$0.4720.02%
SDSandRidge Energy, Inc.2.96%$0.4424.38%
STRWStrawberry Fields REIT LLC2.95%$0.3870.76%
INGRIngredion Incorporated2.94%$3.2332.02%
JWNNordstrom, Inc.2.94%$0.7342.03%
PKBKParke Bancorp, Inc.2.94%$0.7125.08%
0JW2.LM&T Bank Corporation2.93%$5.9133.38%
EIGEmployers Holdings, Inc.2.93%$1.2648.48%
MYEMyers Industries, Inc.2.93%$0.5573.41%
RMRegional Management Corp.2.93%$1.1528.16%
HSYThe Hershey Company2.92%$5.3379.75%
STZConstellation Brands, Inc.2.92%$4.1259.24%
AROCArchrock, Inc.2.91%$0.7751.05%
JXNJackson Financial Inc.2.91%$3.1338.19%
OSPNOneSpan Inc.2.91%$0.3623.87%
0LC6.LSysco Corporation2.90%$2.1055.57%
EXEExpand Energy Corporation2.89%$3.1787.89%
PGThe Procter & Gamble Company2.89%$4.0959.50%
RESRPC, Inc.2.89%$0.1672.96%
0M1R.LXcel Energy Inc.2.88%$2.1665.69%