Definitive Analysis
Loading...
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

Mode

Company Industry Sector

Ticker

Industry

Sector

Keihanshin Building Co., Ltd. (8818.T)

Company Dividend Discount ModelIndustry: Real Estate - ServicesSector: Real Estate

Valuation Snapshot

Stable Growth$3,361.82 - $19,662.79$6,219.43
Multi-Stage$3,669.41 - $4,031.41$3,846.97
Blended Fair Value$5,033.20
Current Price$1,639.00
Upside207.09%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS7.30%9.28%37.6436.1339.2234.4930.9026.4621.5319.3418.2617.15
YoY Growth--4.17%-7.90%13.74%11.62%16.78%22.89%11.33%5.89%6.48%10.73%
Dividend Yield--2.51%2.11%3.40%2.63%2.27%1.91%2.14%2.12%2.61%3.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,932.47
(-) Cash Dividends Paid (M)464.48
(=) Cash Retained (M)4,467.98
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)986.49616.56369.94
Cash Retained (M)4,467.984,467.984,467.98
(-) Cash Required (M)-986.49-616.56-369.94
(=) Excess Retained (M)3,481.493,851.434,098.05
(/) Shares Outstanding (M)48.7448.7448.74
(=) Excess Retained per Share71.4279.0184.07
LTM Dividend per Share9.539.539.53
(+) Excess Retained per Share71.4279.0184.07
(=) Adjusted Dividend80.9588.5493.60
WACC / Discount Rate5.52%5.52%5.52%
Growth Rate3.04%4.04%5.04%
Fair Value$3,361.82$6,219.43$19,662.79
Upside / Downside105.11%279.47%1,099.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,932.475,131.545,338.645,554.105,778.266,011.466,191.80
Payout Ratio9.42%25.53%41.65%57.77%73.88%90.00%92.50%
Projected Dividends (M)464.481,310.262,223.553,208.424,269.175,410.315,727.42

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.52%5.52%5.52%
Growth Rate3.04%4.04%5.04%
Year 1 PV (M)1,229.821,241.751,253.69
Year 2 PV (M)1,958.901,997.112,035.69
Year 3 PV (M)2,653.022,731.022,810.53
Year 4 PV (M)3,313.423,443.933,578.27
Year 5 PV (M)3,941.294,136.294,338.94
PV of Terminal Value (M)165,768.06173,969.92182,493.26
Equity Value (M)178,864.51187,520.03196,510.38
Shares Outstanding (M)48.7448.7448.74
Fair Value$3,669.41$3,846.97$4,031.41
Upside / Downside123.88%134.71%145.97%

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%