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

Ticker

Industry

Sector

Relia, Inc. (4708.T)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$765.25 - $1,268.85$987.98
Multi-Stage$1,379.98 - $1,515.70$1,446.54
Blended Fair Value$1,217.26
Current Price$1,457.00
Upside-16.45%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2023202220212020201920182017201620152014
DPS4.15%-2.47%43.0044.8240.8439.3338.2635.0930.8530.8630.8446.76
YoY Growth---4.06%9.74%3.84%2.78%9.05%13.75%-0.05%0.06%-34.04%-15.35%
Dividend Yield--2.95%4.19%3.01%3.92%3.04%2.22%2.52%2.90%2.25%4.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,301.00
(-) Cash Dividends Paid (M)2,134.99
(=) Cash Retained (M)2,166.01
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)860.20537.63322.58
Cash Retained (M)2,166.012,166.012,166.01
(-) Cash Required (M)-860.20-537.63-322.58
(=) Excess Retained (M)1,305.811,628.381,843.43
(/) Shares Outstanding (M)64.8464.8464.84
(=) Excess Retained per Share20.1425.1128.43
LTM Dividend per Share32.9332.9332.93
(+) Excess Retained per Share20.1425.1128.43
(=) Adjusted Dividend53.0758.0461.36
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate-0.10%0.90%1.90%
Fair Value$765.25$987.98$1,268.85
Upside / Downside-47.48%-32.19%-12.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,301.004,339.594,378.534,417.824,457.464,497.464,632.38
Payout Ratio49.64%57.71%65.78%73.86%81.93%90.00%92.50%
Projected Dividends (M)2,134.992,504.452,880.363,262.823,651.904,047.714,284.95

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate-0.10%0.90%1.90%
Year 1 PV (M)2,321.212,344.442,367.68
Year 2 PV (M)2,474.292,524.072,574.35
Year 3 PV (M)2,597.752,676.552,756.92
Year 4 PV (M)2,694.802,804.332,917.17
Year 5 PV (M)2,768.332,909.703,056.77
PV of Terminal Value (M)76,619.0780,531.5184,602.17
Equity Value (M)89,475.4593,790.6098,275.07
Shares Outstanding (M)64.8464.8464.84
Fair Value$1,379.98$1,446.54$1,515.70
Upside / Downside-5.29%-0.72%4.03%

High-Yield Dividend Screener

« Prev Page 14 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
UVSPUnivest Financial Corporation2.69%$0.8728.95%
VBTXVeritex Holdings, Inc.2.69%$0.8138.53%
CBTCabot Corporation2.68%$1.8029.00%
PKOHPark-Ohio Holdings Corp.2.68%$0.5633.19%
WINAWinmark Corporation2.68%$10.7696.24%
CHCOCity Holding Company2.67%$3.2036.27%
IDAIDACORP, Inc.2.67%$3.4058.98%
LFVNLifeVantage Corporation2.67%$0.1618.67%
MMM3M Company2.67%$4.3168.77%
MSEXMiddlesex Water Company2.67%$1.3456.69%
ONBOld National Bancorp2.67%$0.6035.48%
0HQU.LCF Industries Holdings, Inc.2.66%$2.0724.22%
MGYMagnolia Oil & Gas Corporation2.66%$0.6032.28%
PEBKPeoples Bancorp of North Carolina, Inc.2.66%$0.9530.99%
GSBCGreat Southern Bancorp, Inc.2.65%$1.6326.64%
HDThe Home Depot, Inc.2.65%$9.1562.39%
MVBFMVB Financial Corp.2.65%$0.6827.31%
PPGPPG Industries, Inc.2.65%$2.7662.85%
TWMIXAmerican Century Emerging Markets Investor Class2.64%$0.4076.80%
0M2A.LAdeia Inc.2.63%$0.3553.29%
ALLYAlly Financial Inc.2.63%$1.2059.56%
FRAFFranklin Financial Services Corporation2.63%$1.2836.88%
LEALear Corporation2.63%$3.1237.81%
VHIValhi, Inc.2.63%$0.3249.46%
FHIFederated Hermes, Inc.2.62%$1.3727.23%
MKCMcCormick & Company, Incorporated2.62%$1.7661.04%
SLBSLB N.V.2.62%$1.0542.94%
BAHBooz Allen Hamilton Holding Corporation2.61%$2.2233.15%
GILDGilead Sciences, Inc.2.61%$3.1849.10%
AWRAmerican States Water Company2.60%$1.8855.89%
CBANColony Bankcorp, Inc.2.59%$0.4628.75%
MDUMDU Resources Group, Inc.2.59%$0.5162.41%
PLBCPlumas Bancorp2.59%$1.1427.38%
CRD-ACrawford & Company2.58%$0.2843.18%
WBSWebster Financial Corporation2.57%$1.6429.21%
FANGDiamondback Energy, Inc.2.56%$3.9026.98%
JEFJefferies Financial Group Inc.2.56%$1.6349.77%
UNHUnitedHealth Group Incorporated2.56%$8.6044.61%
DOXAmdocs Limited2.55%$2.0439.68%
DVNDevon Energy Corporation2.55%$0.9622.55%
TGNATEGNA Inc.2.55%$0.4923.26%
CFFIC&F Financial Corporation2.54%$1.8022.24%
MTHMeritage Homes Corporation2.54%$1.6821.92%
DTMDT Midstream, Inc.2.52%$3.0477.42%
LEVILevi Strauss & Co.2.52%$0.5234.78%
NFGNational Fuel Gas Company2.52%$2.0736.34%
AMNBAmerican National Bankshares Inc.2.51%$1.2048.76%
HIMYXPioneer High Income Municipal Fund Class Y2.51%$0.1481.31%
ACNBACNB Corporation2.50%$1.1837.66%
FMBHFirst Mid Bancshares, Inc.2.50%$0.9626.52%