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

Daito Pharmaceutical Co.,Ltd. (4577.T)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$2,322.09 - $7,835.79$3,801.31
Multi-Stage$3,619.16 - $3,980.69$3,796.45
Blended Fair Value$3,798.88
Current Price$1,232.00
Upside208.35%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS14.73%7.91%43.9239.9140.9729.0428.9622.0919.8318.1516.5116.48
YoY Growth--10.03%-2.58%41.06%0.29%31.07%11.39%9.25%9.94%0.18%-19.64%
Dividend Yield--3.56%3.36%3.58%2.40%1.76%1.41%1.42%1.25%1.31%1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,987.00
(-) Cash Dividends Paid (M)232.00
(=) Cash Retained (M)1,755.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)397.40248.38149.03
Cash Retained (M)1,755.001,755.001,755.00
(-) Cash Required (M)-397.40-248.38-149.03
(=) Excess Retained (M)1,357.601,506.631,605.98
(/) Shares Outstanding (M)22.7322.7322.73
(=) Excess Retained per Share59.7466.3070.67
LTM Dividend per Share10.2110.2110.21
(+) Excess Retained per Share59.7466.3070.67
(=) Adjusted Dividend69.9576.5180.88
WACC / Discount Rate5.12%5.12%5.12%
Growth Rate2.05%3.05%4.05%
Fair Value$2,322.09$3,801.31$7,835.79
Upside / Downside88.48%208.55%536.02%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,987.002,047.522,109.882,174.142,240.362,308.602,377.86
Payout Ratio11.68%27.34%43.01%58.67%74.34%90.00%92.50%
Projected Dividends (M)232.00559.81907.371,275.581,665.382,077.742,199.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.12%5.12%5.12%
Growth Rate2.05%3.05%4.05%
Year 1 PV (M)527.37532.54537.71
Year 2 PV (M)805.27821.13837.15
Year 3 PV (M)1,066.471,098.131,130.41
Year 4 PV (M)1,311.701,363.881,417.60
Year 5 PV (M)1,541.681,618.721,698.80
PV of Terminal Value (M)76,994.3380,841.5384,841.01
Equity Value (M)82,246.8486,275.9490,462.68
Shares Outstanding (M)22.7322.7322.73
Fair Value$3,619.16$3,796.45$3,980.69
Upside / Downside193.76%208.15%223.11%

High-Yield Dividend Screener

« Prev Page 13 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
CLColgate-Palmolive Company2.88%$2.2462.40%
TCBKTriCo Bancshares2.87%$1.3537.83%
0U6R.LBunge Limited2.86%$3.0531.37%
FBMSThe First Bancshares, Inc.2.86%$0.9739.72%
RILYGB. Riley Financial, Inc. 5.00% Senior Notes due 20262.86%$0.5856.91%
CNSCohen & Steers, Inc.2.85%$1.8156.91%
MRBKMeridian Corporation2.85%$0.4927.85%
AMGNAmgen Inc.2.84%$9.3172.03%
BKHBlack Hills Corporation2.84%$1.9850.60%
GABCGerman American Bancorp, Inc.2.84%$1.1140.35%
HOMBHome Bancshares, Inc.2.84%$0.7934.17%
KOThe Coca-Cola Company2.84%$1.9665.04%
SBFGSB Financial Group, Inc.2.84%$0.6128.02%
TSBKTimberland Bancorp, Inc.2.84%$1.0027.24%
CATYCathay General Bancorp2.83%$1.3831.20%
CWTCalifornia Water Service Group2.83%$1.2253.25%
EBIXEbix, Inc.2.83%$0.0846.85%
CMS-PBConsumers Energy Company2.82%$2.1762.27%
EPRTEssential Properties Realty Trust, Inc.2.82%$0.8570.58%
GPKGraphic Packaging Holding Company2.82%$0.4324.85%
VALSXValue Line Select Growth Fund2.82%$0.8756.29%
CCNECNB Financial Corporation2.81%$0.7235.05%
ORRFOrrstown Financial Services, Inc.2.81%$0.9826.05%
TXNMTXNM Energy, Inc.2.80%$1.6586.75%
STCStewart Information Services Corporation2.79%$1.9554.56%
CVLYCodorus Valley Bancorp, Inc.2.77%$0.6728.98%
KKRSKKR Group Finance Co. IX LLC 4.2.77%$0.497.61%
SHBIShore Bancshares, Inc.2.77%$0.4828.28%
HNNAHennessy Advisors, Inc.2.76%$0.2721.11%
HONEHarborOne Bancorp, Inc.2.76%$0.3351.05%
KMTKennametal Inc.2.76%$0.8065.12%
PNMPNM Resources, Inc.2.76%$1.1257.65%
HWCHancock Whitney Corporation2.75%$1.7731.35%
YOUClear Secure, Inc.2.75%$0.9550.89%
0HE2.LAmeren Corporation2.74%$2.7853.51%
MTDRMatador Resources Company2.74%$1.1918.96%
OFGOFG Bancorp2.74%$1.1225.13%
VLOValero Energy Corporation2.74%$4.5393.65%
YORWThe York Water Company2.73%$0.8762.37%
CCZComcast Holdings Corp.2.72%$1.6326.92%
KKellanova2.72%$2.2762.18%
ADTADT Inc.2.71%$0.2229.95%
AVTAvnet, Inc.2.71%$1.3448.46%
BKUBankUnited, Inc.2.71%$1.2134.19%
CNOBConnectOne Bancorp, Inc.2.71%$0.7148.64%
GBXThe Greenbrier Companies, Inc.2.71%$1.2819.40%
PBHCPathfinder Bancorp, Inc.2.71%$0.3826.39%
TRINTrinity Capital Inc.2.71%$0.4120.50%
RILYNB. Riley Financial, Inc. - 6.502.70%$0.5856.91%
0L5A.LSempra2.69%$2.4172.79%