Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Maezawa Kyuso Industries Co.,Ltd. (6485.T)

Company Dividend Discount ModelIndustry: ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$1,585.95 - $2,560.15$2,024.60
Multi-Stage$1,496.63 - $1,635.18$1,564.64
Blended Fair Value$1,794.62
Current Price$1,490.00
Upside20.44%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS16.56%7.99%43.8637.7737.4824.2923.2820.3822.3622.7024.3420.33
YoY Growth--16.11%0.77%54.27%4.36%14.22%-8.86%-1.49%-6.75%19.71%0.00%
Dividend Yield--3.58%2.80%3.36%2.73%2.26%2.03%2.27%2.33%3.18%3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,929.00
(-) Cash Dividends Paid (M)466.00
(=) Cash Retained (M)2,463.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)585.80366.13219.68
Cash Retained (M)2,463.002,463.002,463.00
(-) Cash Required (M)-585.80-366.13-219.68
(=) Excess Retained (M)1,877.202,096.882,243.33
(/) Shares Outstanding (M)20.7020.7020.70
(=) Excess Retained per Share90.67101.28108.35
LTM Dividend per Share22.5122.5122.51
(+) Excess Retained per Share90.67101.28108.35
(=) Adjusted Dividend113.18123.79130.86
WACC / Discount Rate11.24%11.24%11.24%
Growth Rate3.83%4.83%5.83%
Fair Value$1,585.95$2,024.60$2,560.15
Upside / Downside6.44%35.88%71.82%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,929.003,070.363,218.533,373.863,536.693,707.373,818.59
Payout Ratio15.91%30.73%45.55%60.36%75.18%90.00%92.50%
Projected Dividends (M)466.00943.461,465.912,036.602,658.953,336.633,532.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.24%11.24%11.24%
Growth Rate3.83%4.83%5.83%
Year 1 PV (M)840.07848.16856.25
Year 2 PV (M)1,162.241,184.741,207.45
Year 3 PV (M)1,437.771,479.711,522.46
Year 4 PV (M)1,671.431,736.761,803.99
Year 5 PV (M)1,867.591,959.272,054.53
PV of Terminal Value (M)24,006.9125,185.5126,409.94
Equity Value (M)30,986.0032,394.1533,854.62
Shares Outstanding (M)20.7020.7020.70
Fair Value$1,496.63$1,564.64$1,635.18
Upside / Downside0.44%5.01%9.74%

High-Yield Dividend Screener

« Prev Page 26 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600036.SSChina Merchants Bank Co., Ltd.5.46%$2.3039.04%
7296.TF.C.C. Co., Ltd.5.46%$202.4061.47%
BPF-UN.TOBoston Pizza Royalties Income Fund5.46%$1.2581.66%
SONDA.SNSonda S.A.5.46%$18.7857.64%
0062.HKTransport International Holdings Limited5.45%$0.5845.75%
AGN.ASAegon N.V.5.45%$0.3645.01%
CGCBV.HECargotec Corporation5.45%$2.1313.30%
LEVE3.SAMAHLE Metal Leve S.A.5.45%$1.8342.42%
RATCH-R.BKRatch Group Public Company Limited5.45%$1.6162.39%
071320.KSKorea District Heating Corp.5.44%$5,144.2919.59%
3051.TWOptimax Technology Corporation5.44%$1.0172.99%
LSIP.JKPT Perusahaan Perkebunan London Sumatra Indonesia Tbk5.44%$64.9923.07%
4580.TWOValue Valves Co., Ltd.5.43%$4.4379.29%
BNBR3.SABanco do Nordeste do Brasil S.A.5.43%$5.9820.89%
1866.HKChina XLX Fertiliser Ltd.5.42%$0.5022.65%
4207.TWOTaiwan Fructose Co., Ltd.5.42%$1.0061.33%
8955.TJapan Prime Realty Investment Corporation5.42%$5,726.8966.85%
8TRA.DETraton SE5.42%$1.7047.75%
AMATA.BKAmata Corporation Public Company Limited5.42%$0.9033.06%
CRECCrescera Capital Acquisition Corp.5.42%$0.5940.15%
9907.TWTon Yi Industrial Corp.5.41%$0.9770.39%
004970.KSSilla Co.,Ltd5.40%$499.3456.25%
JDE.DEJDE Peet's N.V.5.40%$1.7274.35%
0QU6.LHIAG Immobilien Holding AG5.39%$6.3944.68%
3022.TWIEI Integration Corp.5.39%$3.5169.75%
4105.TWOTTY Biopharm Company Limited5.39%$4.3568.65%
BNORDIK-CSE.COP/F BankNordik5.39%$8.3624.49%
003550.KSLG Corp.5.38%$4,358.8394.91%
2414.TWUnitech Computer Co., Ltd.5.38%$2.1971.08%
9627.SRTwareat Medical Care Co.5.38%$0.6671.63%
AMARC.BKAsia Medical and Agricultural Laboratory and Research Center Public Company Limited5.38%$0.1438.50%
MDNE3.SAMoura Dubeux Engenharia S.A.5.38%$1.2429.60%
001286.SZShaanxi Energy Investment5.37%$0.5064.09%
82020.HKANTA Sports-r5.37%$3.8940.14%
CCN.PACaisse Régionale de Crédit Agricole Mutuel de Normandie-Seine Société coopérative5.37%$7.0126.05%
ENGH.TOEnghouse Systems Limited5.37%$1.0879.39%
G07.SIGreat Eastern Holdings Limited5.37%$0.8240.54%
GEMA.JKPT Gema Grahasarana Tbk5.37%$5.1529.14%
HNK1.DEHeineken N.V.5.37%$3.7183.13%
SELER.PASelectirente5.37%$4.4033.09%
600750.SSJiang Zhong Pharmaceutical Co.,Ltd5.36%$1.2493.11%
000883.SZHubei Energy Group Co., Ltd.5.35%$0.2493.11%
039570.KSHDC I-Controls Co., Ltd.5.35%$448.0048.81%
AB9.DEABO Energy GmbH & Co. KGaA5.35%$0.6511.20%
CUP.AXCount Limited5.35%$0.068.76%
RB.SWReckitt Benckiser Group plc5.35%$2.8967.01%
0411.HKLam Soon (Hong Kong) Limited5.34%$0.6027.98%
1342.TWCathay Consolidated, Inc.5.34%$4.7687.76%
9612.SRSama Healthy Water Factory Co.5.34%$0.1039.45%
000521.SZChanghong Meiling Co., Ltd.5.33%$0.3554.63%