Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Morimatsu International Holdings Company Limited (2155.HK)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$201.22 - $237.08$222.18
Multi-Stage$142.45 - $156.37$149.28
Blended Fair Value$185.73
Current Price$5.51
Upside3,270.71%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS115.22%0.00%0.090.000.000.020.010.000.120.010.000.00
YoY Growth--0.00%0.00%-100.00%75.17%613.58%-98.40%1,347.50%0.00%0.00%0.00%
Dividend Yield--2.15%0.00%0.00%0.33%0.18%0.02%1.53%0.11%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,497.32
(-) Cash Dividends Paid (M)110.81
(=) Cash Retained (M)1,386.51
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)299.46187.17112.30
Cash Retained (M)1,386.511,386.511,386.51
(-) Cash Required (M)-299.46-187.17-112.30
(=) Excess Retained (M)1,087.051,199.351,274.21
(/) Shares Outstanding (M)1,256.051,256.051,256.05
(=) Excess Retained per Share0.870.951.01
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share0.870.951.01
(=) Adjusted Dividend0.951.041.10
WACC / Discount Rate1.39%1.39%1.39%
Growth Rate5.50%6.50%7.50%
Fair Value$201.22$222.18$237.08
Upside / Downside3,552.00%3,932.23%4,202.67%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,497.321,594.651,698.301,808.691,926.252,051.462,113.00
Payout Ratio7.40%23.92%40.44%56.96%73.48%90.00%92.50%
Projected Dividends (M)110.81381.45686.801,030.231,415.411,846.311,954.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.39%1.39%1.39%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)372.68376.21379.74
Year 2 PV (M)655.59668.08680.68
Year 3 PV (M)960.81988.391,016.50
Year 4 PV (M)1,289.701,339.291,390.31
Year 5 PV (M)1,643.651,723.041,805.47
PV of Terminal Value (M)173,999.14182,403.37191,129.24
Equity Value (M)178,921.57187,498.39196,401.94
Shares Outstanding (M)1,256.051,256.051,256.05
Fair Value$142.45$149.28$156.37
Upside / Downside2,485.27%2,609.19%2,737.84%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%