Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Denyo Co., Ltd. (6517.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$40,226.79 - $47,407.93$44,421.69
Multi-Stage$26,834.39 - $29,494.03$28,138.98
Blended Fair Value$36,280.34
Current Price$2,966.00
Upside1,123.21%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS9.36%10.39%73.0653.2450.3249.5948.5146.7148.4232.2533.5632.44
YoY Growth--37.24%5.81%1.47%2.21%3.86%-3.52%50.15%-3.92%3.45%19.35%
Dividend Yield--2.58%1.88%2.44%3.12%2.49%2.45%3.19%1.88%1.72%3.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,970.00
(-) Cash Dividends Paid (M)1,071.50
(=) Cash Retained (M)3,898.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)994.00621.25372.75
Cash Retained (M)3,898.503,898.503,898.50
(-) Cash Required (M)-994.00-621.25-372.75
(=) Excess Retained (M)2,904.503,277.253,525.75
(/) Shares Outstanding (M)20.5320.5320.53
(=) Excess Retained per Share141.47159.63171.73
LTM Dividend per Share52.1952.1952.19
(+) Excess Retained per Share141.47159.63171.73
(=) Adjusted Dividend193.67211.82223.93
WACC / Discount Rate1.39%1.39%1.39%
Growth Rate3.86%4.86%5.86%
Fair Value$40,226.79$44,421.69$47,407.93
Upside / Downside1,256.26%1,397.70%1,498.38%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,970.005,211.365,464.455,729.826,008.096,299.866,488.86
Payout Ratio21.56%35.25%48.94%62.62%76.31%90.00%92.50%
Projected Dividends (M)1,071.501,836.872,674.063,588.234,584.885,669.886,002.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.39%1.39%1.39%
Growth Rate3.86%4.86%5.86%
Year 1 PV (M)1,794.431,811.711,828.99
Year 2 PV (M)2,551.912,601.292,651.14
Year 3 PV (M)3,345.203,442.763,542.20
Year 4 PV (M)4,175.584,338.744,506.63
Year 5 PV (M)5,044.395,291.975,549.17
PV of Terminal Value (M)534,005.21560,213.91587,441.70
Equity Value (M)550,916.72577,700.38605,519.84
Shares Outstanding (M)20.5320.5320.53
Fair Value$26,834.39$28,138.98$29,494.03
Upside / Downside804.73%848.72%894.40%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%