Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Keihanshin Building Co., Ltd. (8818.T)

Company Dividend Discount ModelIndustry: Real Estate - ServicesSector: Real Estate

Valuation Snapshot

Stable Growth$2,201.97 - $5,498.72$3,304.02
Multi-Stage$2,362.17 - $2,592.51$2,475.17
Blended Fair Value$2,889.60
Current Price$1,639.00
Upside76.30%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS7.30%9.28%37.6436.1339.2234.4930.9026.4621.5319.3418.2617.15
YoY Growth--4.17%-7.90%13.74%11.62%16.78%22.89%11.33%5.89%6.48%10.73%
Dividend Yield--2.51%2.11%3.40%2.63%2.27%1.91%2.14%2.12%2.61%3.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,932.47
(-) Cash Dividends Paid (M)464.48
(=) Cash Retained (M)4,467.98
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)986.49616.56369.94
Cash Retained (M)4,467.984,467.984,467.98
(-) Cash Required (M)-986.49-616.56-369.94
(=) Excess Retained (M)3,481.493,851.434,098.05
(/) Shares Outstanding (M)48.7448.7448.74
(=) Excess Retained per Share71.4279.0184.07
LTM Dividend per Share9.539.539.53
(+) Excess Retained per Share71.4279.0184.07
(=) Adjusted Dividend80.9588.5493.60
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate3.04%4.04%5.04%
Fair Value$2,201.97$3,304.02$5,498.72
Upside / Downside34.35%101.59%235.49%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,932.475,131.545,338.645,554.105,778.266,011.466,191.80
Payout Ratio9.42%25.53%41.65%57.77%73.88%90.00%92.50%
Projected Dividends (M)464.481,310.262,223.553,208.424,269.175,410.315,727.42

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate3.04%4.04%5.04%
Year 1 PV (M)1,214.771,226.561,238.35
Year 2 PV (M)1,911.271,948.551,986.18
Year 3 PV (M)2,556.842,632.012,708.64
Year 4 PV (M)3,154.223,278.473,406.35
Year 5 PV (M)3,706.033,889.394,079.95
PV of Terminal Value (M)102,600.20107,676.64112,952.06
Equity Value (M)115,143.32120,651.62126,371.53
Shares Outstanding (M)48.7448.7448.74
Fair Value$2,362.17$2,475.17$2,592.51
Upside / Downside44.12%51.02%58.18%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%