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 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%