Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Takihyo Co., Ltd. (9982.T)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,275.99 - $1,849.41$1,554.44
Multi-Stage$3,399.97 - $3,755.97$3,574.36
Blended Fair Value$2,564.40
Current Price$1,737.00
Upside47.63%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-6.21%-3.18%30.2320.6020.6020.7131.3541.6541.7641.7641.6541.76
YoY Growth--46.74%0.00%-0.54%-33.93%-24.73%-0.27%0.00%0.27%-0.27%0.00%
Dividend Yield--1.91%1.84%2.18%2.01%1.73%2.45%2.36%1.78%1.83%1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,607.00
(-) Cash Dividends Paid (M)309.00
(=) Cash Retained (M)1,298.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)321.40200.88120.53
Cash Retained (M)1,298.001,298.001,298.00
(-) Cash Required (M)-321.40-200.88-120.53
(=) Excess Retained (M)976.601,097.131,177.48
(/) Shares Outstanding (M)8.938.938.93
(=) Excess Retained per Share109.33122.83131.82
LTM Dividend per Share34.5934.5934.59
(+) Excess Retained per Share109.33122.83131.82
(=) Adjusted Dividend143.93157.42166.42
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate-4.44%-3.44%-2.44%
Fair Value$1,275.99$1,554.44$1,849.41
Upside / Downside-26.54%-10.51%6.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,607.001,551.651,498.221,446.621,396.801,348.691,389.15
Payout Ratio19.23%33.38%47.54%61.69%75.85%90.00%92.50%
Projected Dividends (M)309.00517.98712.21892.441,059.411,213.821,284.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate-4.44%-3.44%-2.44%
Year 1 PV (M)482.08487.13492.17
Year 2 PV (M)616.90629.88643.00
Year 3 PV (M)719.44742.26765.56
Year 4 PV (M)794.84828.64863.51
Year 5 PV (M)847.57892.86940.07
PV of Terminal Value (M)26,908.4928,346.2629,844.85
Equity Value (M)30,369.3331,927.0433,549.15
Shares Outstanding (M)8.938.938.93
Fair Value$3,399.97$3,574.36$3,755.97
Upside / Downside95.74%105.78%116.23%

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%