Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Subaru Corporation (7270.T)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$8,148.93 - $18,114.68$11,762.10
Multi-Stage$8,895.82 - $9,752.24$9,316.00
Blended Fair Value$10,539.05
Current Price$2,515.50
Upside318.96%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-6.55%4.66%107.2088.8868.9758.5258.54150.45150.46150.38151.90115.78
YoY Growth--20.61%28.87%17.85%-0.03%-61.09%-0.01%0.05%-1.00%31.20%70.26%
Dividend Yield--4.26%2.62%2.55%2.43%2.67%6.71%5.50%4.66%4.01%3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)308,904.00
(-) Cash Dividends Paid (M)83,915.00
(=) Cash Retained (M)224,989.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)61,780.8038,613.0023,167.80
Cash Retained (M)224,989.00224,989.00224,989.00
(-) Cash Required (M)-61,780.80-38,613.00-23,167.80
(=) Excess Retained (M)163,208.20186,376.00201,821.20
(/) Shares Outstanding (M)733.63733.63733.63
(=) Excess Retained per Share222.47254.05275.10
LTM Dividend per Share114.38114.38114.38
(+) Excess Retained per Share222.47254.05275.10
(=) Adjusted Dividend336.85368.43389.48
WACC / Discount Rate7.25%7.25%7.25%
Growth Rate3.00%4.00%5.00%
Fair Value$8,148.93$11,762.10$18,114.68
Upside / Downside223.95%367.59%620.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)308,904.00321,245.95334,081.00347,428.87361,310.04375,745.81387,018.18
Payout Ratio27.17%39.73%52.30%64.87%77.43%90.00%92.50%
Projected Dividends (M)83,915.00127,638.46174,721.82225,363.76279,773.49338,171.23357,991.82

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.25%7.25%7.25%
Growth Rate3.00%4.00%5.00%
Year 1 PV (M)117,862.64119,006.99120,151.34
Year 2 PV (M)148,982.88151,889.92154,825.06
Year 3 PV (M)177,446.69182,665.62187,985.88
Year 4 PV (M)203,415.94211,431.75219,682.15
Year 5 PV (M)227,043.83238,281.98249,960.81
PV of Terminal Value (M)5,651,448.915,931,182.836,221,885.65
Equity Value (M)6,526,200.896,834,459.097,154,490.89
Shares Outstanding (M)733.63733.63733.63
Fair Value$8,895.82$9,316.00$9,752.24
Upside / Downside253.64%270.34%287.69%

High-Yield Dividend Screener

« Prev Page 15 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1908.HKC&D International Investment Group Limited7.31%$1.1225.81%
2529.HKHollwin Urban Operation Service Group Co., Ltd7.31%$0.2224.64%
BMOB3.SABemobi Mobile Tech S.A.7.31%$1.6192.50%
CAMB3.SACambuci S.A.7.30%$0.7245.75%
CIP.AXCenturia Industrial REIT7.30%$0.2484.35%
NEO.BKNeo Corporate PCL7.30%$1.3550.11%
QTC.BKQTC Energy Public Company Limited7.30%$0.2597.23%
WHATS.BRWhat's Cooking Group NV/SA7.29%$8.2032.94%
C5H.IRCairn Homes plc7.28%$0.1544.15%
DOHI.QADoha Insurance Group Q.P.S.C.7.28%$0.1946.40%
STRN.SWSchlatter Industries AG7.28%$1.5052.09%
HDN.AXHomeCo Daily Needs REIT7.27%$0.1062.96%
IPCM.JKPT Jasa Armada Indonesia Tbk7.27%$26.1977.38%
O39.SIOversea-Chinese Banking Corporation Limited7.27%$1.4449.91%
THIP.BKThantawan Industry Public Company Limited7.27%$1.6450.43%
C6L.SISingapore Airlines Limited7.26%$0.4745.79%
SAPPE.BKSappe Public Company Limited7.26%$2.2382.18%
QIP.AXQANTM Intellectual Property Limited7.25%$0.1392.42%
KUOA.MXGrupo KUO, S.A.B. de C.V.7.24%$4.3464.64%
OYY.SIPropNex Limited7.24%$0.1493.41%
7035.KLCCK Consolidated Holdings Berhad7.23%$0.0976.61%
SOGN.OLSogn Sparebank7.22%$20.0011.36%
0QN6.LSF Urban Properties AG7.21%$7.2563.89%
WBC.AXWestpac Banking Corporation7.21%$2.8174.44%
120110.KSKolon Industries, Inc.7.20%$3,060.7698.52%
MILS3.SAMills Locação, Serviços e Logística S.A.7.20%$1.0181.51%
UZU.DEUzin Utz AG7.20%$5.1146.82%
3296.TNIPPON REIT Investment Corporation7.19%$7,108.4763.73%
600035.SSHubei Chutian Smart Communication Co.,Ltd.7.19%$0.2866.74%
036460.KSKorea Gas Corporation7.17%$2,752.5029.13%
HABITAT.SNAdministradora de Fondos de Pensiones Habitat S.A.7.17%$110.0070.97%
ITUB3.SAItaú Unibanco Holding S.A.7.17%$2.6064.54%
SAMF.JKPT Saraswanti Anugerah Makmur, Tbk7.17%$22.2285.61%
0HM0.LVGP N.V.7.16%$7.0036.73%
VLS.AXVita Life Sciences Limited7.16%$0.1855.52%
CRBN.ASCorbion N.V.7.15%$1.3455.86%
0586.HKChina Conch Venture Holdings Limited7.14%$0.6929.51%
600011.SSHuaneng Power International, Inc.7.14%$0.5357.39%
IFII.JKPT Indonesia Fibreboard Industry Tbk7.14%$16.0070.24%
UNTR.JKPT United Tractors Tbk7.14%$2,150.1250.66%
4987.TWOGodex International Co., Ltd7.12%$5.1885.38%
2328.HKPICC Property and Casualty Company Limited7.11%$1.1842.87%
CXSE3.SACaixa Seguridade Participações S.A.7.11%$1.1880.41%
PUB.PAPublicis Groupe S.A.7.11%$6.2349.76%
600057.SSXiamen Xiangyu Co., Ltd.7.10%$0.6177.47%
MYPK3.SAIochpe-Maxion S.A.7.09%$0.7051.81%
PRM-R.BKPrima Marine Public Company Limited7.09%$0.4949.90%
601187.SSXiamen Bank Co., Ltd.7.08%$0.5252.74%
014130.KSHanexpress.Co., Ltd7.07%$213.2520.61%
0NY3.LSTEF S.a.7.07%$9.1944.77%