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

KYB Corporation (7242.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$6,338.01 - $10,562.70$8,200.14
Multi-Stage$11,883.00 - $13,073.45$12,466.67
Blended Fair Value$10,333.40
Current Price$3,925.00
Upside163.27%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS0.00%8.82%120.43137.0186.2467.010.000.0041.3972.4156.9062.09
YoY Growth---12.10%58.86%28.71%0.00%0.00%-100.00%-42.84%27.26%-8.35%20.00%
Dividend Yield--4.04%5.03%3.42%4.33%0.00%0.00%2.62%2.87%1.98%3.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)26,852.00
(-) Cash Dividends Paid (M)6,361.00
(=) Cash Retained (M)20,491.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,370.403,356.502,013.90
Cash Retained (M)20,491.0020,491.0020,491.00
(-) Cash Required (M)-5,370.40-3,356.50-2,013.90
(=) Excess Retained (M)15,120.6017,134.5018,477.10
(/) Shares Outstanding (M)49.3849.3849.38
(=) Excess Retained per Share306.19346.97374.16
LTM Dividend per Share128.81128.81128.81
(+) Excess Retained per Share306.19346.97374.16
(=) Adjusted Dividend435.00475.78502.97
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate-0.30%0.70%1.70%
Fair Value$6,338.01$8,200.14$10,562.70
Upside / Downside61.48%108.92%169.11%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)26,852.0027,039.1927,227.6927,417.5127,608.6427,801.1128,635.14
Payout Ratio23.69%36.95%50.21%63.48%76.74%90.00%92.50%
Projected Dividends (M)6,361.009,991.3313,671.9717,403.4421,186.2725,021.0026,487.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate-0.30%0.70%1.70%
Year 1 PV (M)9,284.919,378.049,471.17
Year 2 PV (M)11,807.0012,045.0412,285.46
Year 3 PV (M)13,966.8214,391.3314,824.35
Year 4 PV (M)15,800.5216,444.0617,107.06
Year 5 PV (M)17,341.0618,228.3719,151.64
PV of Terminal Value (M)518,619.68545,156.48572,768.59
Equity Value (M)586,819.99615,643.32645,608.28
Shares Outstanding (M)49.3849.3849.38
Fair Value$11,883.00$12,466.67$13,073.45
Upside / Downside202.75%217.62%233.08%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%