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

MATSUDA SANGYO Co., Ltd. (7456.T)

Company Dividend Discount ModelIndustry: Industrial - DistributionSector: Industrials

Valuation Snapshot

Stable Growth$58,245.86 - $83,846.61$78,576.55
Multi-Stage$13,807.41 - $15,127.68$14,455.35
Blended Fair Value$46,515.95
Current Price$4,190.00
Upside1,010.17%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS14.87%10.18%65.0055.2749.3342.2635.4732.5029.4528.4528.4527.64
YoY Growth--17.60%12.05%16.71%19.15%9.14%10.35%3.53%0.00%2.93%12.05%
Dividend Yield--1.96%1.87%2.17%2.11%1.65%2.43%1.96%1.74%1.92%2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,923.00
(-) Cash Dividends Paid (M)1,943.00
(=) Cash Retained (M)8,980.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,184.601,365.38819.23
Cash Retained (M)8,980.008,980.008,980.00
(-) Cash Required (M)-2,184.60-1,365.38-819.23
(=) Excess Retained (M)6,795.407,614.638,160.78
(/) Shares Outstanding (M)25.9125.9125.91
(=) Excess Retained per Share262.29293.91314.99
LTM Dividend per Share75.0075.0075.00
(+) Excess Retained per Share262.29293.91314.99
(=) Adjusted Dividend337.28368.90389.98
WACC / Discount Rate6.11%6.11%6.11%
Growth Rate5.50%6.50%7.50%
Fair Value$58,245.86$78,576.55$83,846.61
Upside / Downside1,290.12%1,775.34%1,901.11%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,923.0011,633.0012,389.1413,194.4314,052.0714,965.4615,414.42
Payout Ratio17.79%32.23%46.67%61.12%75.56%90.00%92.50%
Projected Dividends (M)1,943.003,749.385,782.378,063.8110,617.4113,468.9114,258.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.11%6.11%6.11%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,500.273,533.453,566.63
Year 2 PV (M)5,039.555,135.545,232.43
Year 3 PV (M)6,560.986,749.326,941.24
Year 4 PV (M)8,064.738,374.888,693.88
Year 5 PV (M)9,550.9510,012.2610,491.23
PV of Terminal Value (M)325,008.20340,706.22357,005.04
Equity Value (M)357,724.68374,511.67391,930.45
Shares Outstanding (M)25.9125.9125.91
Fair Value$13,807.41$14,455.35$15,127.68
Upside / Downside229.53%245.00%261.04%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%