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

Yamato Holdings Co., Ltd. (9064.T)

Company Dividend Discount ModelIndustry: TruckingSector: Industrials

Valuation Snapshot

Stable Growth$1,514.96 - $2,533.64$1,962.88
Multi-Stage$2,479.42 - $2,722.95$2,598.85
Blended Fair Value$2,280.87
Current Price$1,930.00
Upside18.18%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS6.68%4.61%47.4249.3450.3659.0647.8934.3233.1431.9533.5032.05
YoY Growth---3.88%-2.02%-14.74%23.32%39.53%3.59%3.71%-4.62%4.50%6.06%
Dividend Yield--2.46%2.82%1.93%2.72%1.52%1.47%1.47%0.98%1.47%1.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)42,626.00
(-) Cash Dividends Paid (M)15,409.00
(=) Cash Retained (M)27,217.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,525.205,328.253,196.95
Cash Retained (M)27,217.0027,217.0027,217.00
(-) Cash Required (M)-8,525.20-5,328.25-3,196.95
(=) Excess Retained (M)18,691.8021,888.7524,020.05
(/) Shares Outstanding (M)333.02333.02333.02
(=) Excess Retained per Share56.1365.7372.13
LTM Dividend per Share46.2746.2746.27
(+) Excess Retained per Share56.1365.7372.13
(=) Adjusted Dividend102.40112.00118.40
WACC / Discount Rate7.14%7.14%7.14%
Growth Rate0.35%1.35%2.35%
Fair Value$1,514.96$1,962.88$2,533.64
Upside / Downside-21.50%1.70%31.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)42,626.0043,203.3943,788.6144,381.7544,982.9245,592.2446,960.01
Payout Ratio36.15%46.92%57.69%68.46%79.23%90.00%92.50%
Projected Dividends (M)15,409.0020,270.7925,261.4630,383.6235,639.9141,033.0243,438.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.14%7.14%7.14%
Growth Rate0.35%1.35%2.35%
Year 1 PV (M)18,733.6618,920.3319,107.01
Year 2 PV (M)21,575.5822,007.7122,444.12
Year 3 PV (M)23,982.5524,706.6625,445.19
Year 4 PV (M)25,998.2727,050.1228,133.57
Year 5 PV (M)27,662.6229,068.6130,531.19
PV of Terminal Value (M)707,754.74743,727.25781,147.80
Equity Value (M)825,707.42865,480.67906,808.87
Shares Outstanding (M)333.02333.02333.02
Fair Value$2,479.42$2,598.85$2,722.95
Upside / Downside28.47%34.66%41.09%

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%