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

Kuriyama Holdings Corporation (3355.T)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$13,134.94 - $41,117.87$38,532.31
Multi-Stage$5,968.82 - $6,537.13$6,247.73
Blended Fair Value$22,390.02
Current Price$1,483.00
Upside1,409.78%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS28.82%19.45%67.9230.1525.1421.1420.1519.1517.8718.0418.0516.41
YoY Growth--125.31%19.92%18.93%4.88%5.24%7.15%-0.95%-0.03%10.00%42.86%
Dividend Yield--5.13%2.29%2.88%2.19%2.86%4.32%1.91%1.62%2.18%2.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,072.92
(-) Cash Dividends Paid (M)1,111.14
(=) Cash Retained (M)2,961.78
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)814.58509.11305.47
Cash Retained (M)2,961.782,961.782,961.78
(-) Cash Required (M)-814.58-509.11-305.47
(=) Excess Retained (M)2,147.192,452.662,656.31
(/) Shares Outstanding (M)19.6419.6419.64
(=) Excess Retained per Share109.35124.90135.27
LTM Dividend per Share56.5856.5856.58
(+) Excess Retained per Share109.35124.90135.27
(=) Adjusted Dividend165.93181.49191.86
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.16%6.16%7.16%
Fair Value$13,134.94$38,532.31$41,117.87
Upside / Downside785.70%2,498.27%2,672.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,072.924,323.724,589.964,872.605,172.655,491.165,655.90
Payout Ratio27.28%39.82%52.37%64.91%77.46%90.00%92.50%
Projected Dividends (M)1,111.141,721.922,403.703,162.934,006.544,942.055,231.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.16%6.16%7.16%
Year 1 PV (M)1,601.801,617.031,632.27
Year 2 PV (M)2,080.052,119.802,159.92
Year 3 PV (M)2,546.112,619.442,694.17
Year 4 PV (M)3,000.233,115.993,235.07
Year 5 PV (M)3,442.613,609.443,782.68
PV of Terminal Value (M)104,537.63109,603.58114,864.06
Equity Value (M)117,208.44122,685.29128,368.17
Shares Outstanding (M)19.6419.6419.64
Fair Value$5,968.82$6,247.73$6,537.13
Upside / Downside302.48%321.29%340.80%

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%