Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Iida Group Holdings Co., Ltd. (3291.T)

Company Dividend Discount ModelIndustry: Residential ConstructionSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$2,178.98 - $3,624.66$2,816.98
Multi-Stage$3,672.24 - $4,039.38$3,852.25
Blended Fair Value$3,334.62
Current Price$2,361.50
Upside41.21%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS7.14%9.61%90.8291.1292.9891.3464.3764.3463.3063.3347.7239.42
YoY Growth---0.32%-2.01%1.80%41.90%0.04%1.65%-0.05%32.69%21.05%8.66%
Dividend Yield--4.47%4.35%3.83%4.37%2.25%3.90%3.51%2.96%2.55%1.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)51,962.00
(-) Cash Dividends Paid (M)6,307.50
(=) Cash Retained (M)45,654.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10,392.406,495.253,897.15
Cash Retained (M)45,654.5045,654.5045,654.50
(-) Cash Required (M)-10,392.40-6,495.25-3,897.15
(=) Excess Retained (M)35,262.1039,159.2541,757.35
(/) Shares Outstanding (M)277.82277.82277.82
(=) Excess Retained per Share126.92140.95150.30
LTM Dividend per Share22.7022.7022.70
(+) Excess Retained per Share126.92140.95150.30
(=) Adjusted Dividend149.63163.65173.01
WACC / Discount Rate6.95%6.95%6.95%
Growth Rate0.08%1.08%2.08%
Fair Value$2,178.98$2,816.98$3,624.66
Upside / Downside-7.73%19.29%53.49%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)51,962.0052,522.9153,089.8753,662.9454,242.2154,827.7356,472.56
Payout Ratio12.14%27.71%43.28%58.86%74.43%90.00%92.50%
Projected Dividends (M)6,307.5014,554.5922,979.0031,583.5840,371.2549,344.9652,237.12

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.95%6.95%6.95%
Growth Rate0.08%1.08%2.08%
Year 1 PV (M)13,473.9313,608.5613,743.19
Year 2 PV (M)19,693.3520,088.8720,488.32
Year 3 PV (M)25,057.8625,816.5326,590.36
Year 4 PV (M)29,651.6630,854.6732,093.92
Year 5 PV (M)33,551.6535,261.7337,040.85
PV of Terminal Value (M)898,799.61944,610.30992,270.16
Equity Value (M)1,020,228.061,070,240.661,122,226.80
Shares Outstanding (M)277.82277.82277.82
Fair Value$3,672.24$3,852.25$4,039.38
Upside / Downside55.50%63.13%71.05%

High-Yield Dividend Screener

« Prev Page 17 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PBY-UN.TOCanso Credit Trust - Canso Credit Income Fund6.89%$1.1043.72%
002267.SZShaanxi Provincial Natural Gas Co.,Ltd6.88%$0.5285.38%
0590.HKLuk Fook Holdings (International) Limited6.88%$1.6433.93%
0QPD.LAllreal Holding AG6.88%$14.0066.23%
8967.TJapan Logistics Fund, Inc.6.88%$7,165.6791.03%
3356.TWGeoVision Inc.6.87%$3.2561.01%
OPUS.BDOPUS GLOBAL Nyrt.6.87%$37.7385.10%
INK.WAInstal Kraków S.A.6.86%$2.5241.25%
NLB.ILNova Ljubljanska Banka d.d.6.86%$2.4749.72%
0148.HKKingboard Holdings Limited6.85%$2.0345.96%
3592.TWRaydium Semiconductor Corporation6.85%$15.1468.63%
ABEV3.SAAmbev S.A.6.85%$0.9391.30%
ETER3.SAEternit S.A.6.85%$0.2835.41%
HTC-R.BKHaad Thip Public Company Limited6.85%$1.0269.98%
PBAPembina Pipeline Corporation6.85%$2.6486.47%
2527.TWHung Ching Development & Construction Co., Ltd.6.84%$2.0048.52%
3466.TLaSalle LOGIPORT REIT6.84%$10,849.3675.97%
KLINIQ.BKThe Klinique Medical Clinic Public Company Limited6.82%$1.4690.74%
LPF.BKLotus's Retail Growth Freehold and Leasehold Property Fund6.82%$0.7383.53%
CLWTEuro Tech Holdings Company Limited6.81%$0.0824.63%
TMD.BKThai Metal Drum Manufacturing Public Company Limited6.80%$1.7775.56%
FID.AXFiducian Group Ltd6.79%$0.7974.24%
NNND.FTencent Holdings Limited6.79%$4.6820.82%
RIC.AXRidley Corporation Limited6.79%$0.1867.95%
8961.TMORI TRUST Sogo Reit, Inc.6.78%$5,291.8468.53%
CENCOSHOPP.SNCencosud Shopping S.A.6.78%$94.9375.52%
COVH.PACovivio Hotels6.78%$1.5487.52%
FLOYD.BKFloyd Public Company Limited6.78%$0.0834.43%
ALGIR.PASignaux Girod S.A.6.77%$1.0032.73%
0144.HKChina Merchants Port Holdings Company Limited6.76%$1.0329.79%
0512.HKGrand Pharmaceutical Group Limited6.76%$0.5341.13%
TOG.BKThai Optical Group Public Company Limited6.76%$0.4566.31%
SSF.BKSurapon Foods Public Company Limited6.75%$0.3466.42%
0RU6.LSpareBank 1 Ostlandet6.74%$13.9853.75%
2313.HKShenzhou International Group Holdings Limited6.74%$4.1853.04%
600188.SSYankuang Energy Group Company Limited6.74%$0.8977.55%
0QO2.LBurkhalter Holding AG6.73%$9.3188.33%
82331.HKLi Ning Company Limited6.73%$1.1350.46%
TBR.AXTribune Resources Limited6.73%$0.4055.86%
200512.SZTsann Kuen (China) Enterprise Co., Ltd.6.72%$0.2174.88%
C07.SIJardine Cycle & Carriage Limited6.72%$2.2847.91%
GISS.QAGulf International Services Q.P.S.C.6.72%$0.1745.22%
MELG.OLMelhus Sparebank6.72%$13.5025.36%
SGP.AXStockland6.72%$0.3982.32%
UNI.AXUniversal Store Holdings Limited6.72%$0.5481.02%
0R6M.LIntershop Holding AG6.71%$11.0031.38%
CEEB3.SACompanhia de Eletricidade do Estado da Bahia - COELBA6.71%$3.0237.99%
017940.KSE1 Corporation6.70%$5,410.2182.17%
3080.SREastern Province Cement Company6.70%$1.6056.11%
CNQCanadian Natural Resources Limited6.70%$2.3071.45%