Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

EXEDY Corporation (7278.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$5,142.50 - $9,742.54$7,002.30
Multi-Stage$8,231.69 - $9,025.58$8,621.11
Blended Fair Value$7,811.71
Current Price$5,200.00
Upside50.23%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS10.08%6.18%185.20130.30118.1686.8893.01114.59120.91108.1489.0288.94
YoY Growth--42.14%10.27%36.01%-6.60%-18.83%-5.23%11.81%21.48%0.09%-12.56%
Dividend Yield--4.48%4.31%4.89%5.05%5.71%7.16%5.21%3.15%2.81%4.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,715.00
(-) Cash Dividends Paid (M)9,678.00
(=) Cash Retained (M)3,037.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,543.001,589.38953.63
Cash Retained (M)3,037.003,037.003,037.00
(-) Cash Required (M)-2,543.00-1,589.38-953.63
(=) Excess Retained (M)494.001,447.632,083.38
(/) Shares Outstanding (M)37.8137.8137.81
(=) Excess Retained per Share13.0638.2855.10
LTM Dividend per Share255.95255.95255.95
(+) Excess Retained per Share13.0638.2855.10
(=) Adjusted Dividend269.01294.23311.05
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate1.24%2.24%3.24%
Fair Value$5,142.50$7,002.30$9,742.54
Upside / Downside-1.11%34.66%87.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,715.0013,000.2613,291.9113,590.1113,895.0014,206.7314,632.93
Payout Ratio76.11%78.89%81.67%84.45%87.22%90.00%92.50%
Projected Dividends (M)9,678.0010,256.1410,855.3611,476.2912,119.6312,786.0513,535.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate1.24%2.24%3.24%
Year 1 PV (M)9,532.449,626.609,720.75
Year 2 PV (M)9,377.449,563.609,751.59
Year 3 PV (M)9,214.299,490.039,771.22
Year 4 PV (M)9,044.199,406.849,780.29
Year 5 PV (M)8,868.239,314.939,779.46
PV of Terminal Value (M)265,222.43278,582.00292,474.57
Equity Value (M)311,259.02325,984.00341,277.88
Shares Outstanding (M)37.8137.8137.81
Fair Value$8,231.69$8,621.11$9,025.58
Upside / Downside58.30%65.79%73.57%

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%