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

Yasuda Logistics Corporation (9324.T)

Company Dividend Discount ModelIndustry: Specialty Business ServicesSector: Industrials

Valuation Snapshot

Stable Growth$2,317.16 - $5,426.72$3,404.28
Multi-Stage$1,710.47 - $1,867.93$1,787.78
Blended Fair Value$2,596.03
Current Price$2,118.00
Upside22.57%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS7.55%7.29%29.6627.0725.6226.5823.9920.6114.1914.2214.6414.67
YoY Growth--9.57%5.66%-3.64%10.79%16.42%45.26%-0.24%-2.83%-0.24%0.00%
Dividend Yield--1.62%1.69%2.61%2.86%2.54%2.20%1.60%1.58%1.99%2.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,207.00
(-) Cash Dividends Paid (M)1,013.00
(=) Cash Retained (M)2,194.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)641.40400.88240.53
Cash Retained (M)2,194.002,194.002,194.00
(-) Cash Required (M)-641.40-400.88-240.53
(=) Excess Retained (M)1,552.601,793.131,953.48
(/) Shares Outstanding (M)28.9628.9628.96
(=) Excess Retained per Share53.6061.9167.44
LTM Dividend per Share34.9734.9734.97
(+) Excess Retained per Share53.6061.9167.44
(=) Adjusted Dividend88.5896.88102.42
WACC / Discount Rate9.32%9.32%9.32%
Growth Rate5.29%6.29%7.29%
Fair Value$2,317.16$3,404.28$5,426.72
Upside / Downside9.40%60.73%156.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,207.003,408.733,623.153,851.064,093.304,350.784,481.30
Payout Ratio31.59%43.27%54.95%66.63%78.32%90.00%92.50%
Projected Dividends (M)1,013.001,474.951,991.002,566.153,205.773,915.704,145.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.32%9.32%9.32%
Growth Rate5.29%6.29%7.29%
Year 1 PV (M)1,336.571,349.261,361.96
Year 2 PV (M)1,634.941,666.141,697.64
Year 3 PV (M)1,909.521,964.452,020.42
Year 4 PV (M)2,161.672,244.972,330.65
Year 5 PV (M)2,392.662,508.472,628.71
PV of Terminal Value (M)40,108.4542,049.6344,065.26
Equity Value (M)49,543.8151,782.9254,104.63
Shares Outstanding (M)28.9628.9628.96
Fair Value$1,710.47$1,787.78$1,867.93
Upside / Downside-19.24%-15.59%-11.81%

High-Yield Dividend Screener

« Prev Page 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%