Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Konoike Transport Co., Ltd. (9025.T)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$2,669.92 - $4,306.68$3,407.18
Multi-Stage$2,136.40 - $2,330.14$2,231.54
Blended Fair Value$2,819.36
Current Price$3,280.00
Upside-14.04%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS15.35%14.23%75.9747.9335.9121.8426.6837.1938.4538.0636.4429.73
YoY Growth--58.49%33.47%64.45%-18.15%-28.27%-3.28%1.04%4.45%22.56%48.03%
Dividend Yield--2.58%2.03%2.18%1.72%2.20%3.20%2.18%2.28%2.38%2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,456.00
(-) Cash Dividends Paid (M)1,087.00
(=) Cash Retained (M)11,369.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,491.201,557.00934.20
Cash Retained (M)11,369.0011,369.0011,369.00
(-) Cash Required (M)-2,491.20-1,557.00-934.20
(=) Excess Retained (M)8,877.809,812.0010,434.80
(/) Shares Outstanding (M)53.0853.0853.08
(=) Excess Retained per Share167.26184.86196.60
LTM Dividend per Share20.4820.4820.48
(+) Excess Retained per Share167.26184.86196.60
(=) Adjusted Dividend187.74205.34217.08
WACC / Discount Rate12.92%12.92%12.92%
Growth Rate5.50%6.50%7.50%
Fair Value$2,669.92$3,407.18$4,306.68
Upside / Downside-18.60%3.88%31.30%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,456.0013,265.6414,127.9115,046.2216,024.2217,065.8017,577.77
Payout Ratio8.73%24.98%41.24%57.49%73.75%90.00%92.50%
Projected Dividends (M)1,087.003,313.945,825.798,650.1811,817.1215,359.2216,259.44

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.92%12.92%12.92%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)2,907.252,934.812,962.36
Year 2 PV (M)4,483.634,569.034,655.24
Year 3 PV (M)5,840.346,007.996,178.83
Year 4 PV (M)6,999.427,268.607,545.47
Year 5 PV (M)7,981.008,366.498,766.73
PV of Terminal Value (M)85,181.8389,296.1593,567.93
Equity Value (M)113,393.48118,443.07123,676.55
Shares Outstanding (M)53.0853.0853.08
Fair Value$2,136.40$2,231.54$2,330.14
Upside / Downside-34.87%-31.97%-28.96%

High-Yield Dividend Screener

« Prev Page 3 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1272.HKDatang Environment Industry Group Co., Ltd.13.53%$0.1542.28%
MID-UN.TOMINT Income Fund13.47%$1.0661.55%
1126.HKDream International Limited13.45%$1.1550.50%
HCO.PAHigh Co. S.A.13.45%$0.5362.33%
2348.HKDawnrays Pharmaceutical (Holdings) Limited13.44%$0.1633.06%
0384.HKChina Gas Holdings Limited13.43%$1.0494.76%
AEFAbrdn Emerging Markets Equity Income Fund Inc13.42%$0.9661.57%
9616.HKNeutech Group Limited13.40%$0.3455.10%
WN-PA.TOGeorge Weston Limited13.36%$3.4127.39%
CY4.FKelsian Group Limited13.31%$0.3278.26%
1100.HKMainland Headwear Holdings Limited13.28%$0.1742.95%
1755.HKS-Enjoy Service Group Co., Limited13.28%$0.3733.22%
DRR.AXDeterra Royalties Limited13.28%$0.5593.57%
2942.TWOJing-Jan Retail Business Co., Ltd.13.27%$4.1962.94%
1985.HKMicroware Group Limited13.26%$0.1768.95%
SSG.AXShaver Shop Group Limited13.25%$0.2086.08%
1553.HKMaike Tube Industry Holdings Limited13.22%$0.2027.92%
3306.HKJNBY Design Limited13.22%$2.5577.85%
0363.HKShanghai Industrial Holdings Limited13.17%$1.9035.00%
0579.HKBeijing Jingneng Clean Energy Co., Limited13.09%$0.3042.68%
RI.PAPernod Ricard S.A.13.06%$9.5377.43%
VULC3.SAVulcabras S.A.13.05%$2.6060.16%
600919.SSBank of Jiangsu Co., Ltd.13.01%$1.3572.63%
1551.HKGuangzhou Rural Commercial Bank Co., Ltd.13.00%$0.2058.85%
EIT-UN.TOCanoe EIT Income Fund13.00%$2.0542.34%
4334.SRAl Maather Reit Fund12.98%$1.1689.22%
BCE-PA.TOBCE Inc.12.97%$2.7139.91%
HLO.AXHelloworld Travel Limited12.97%$0.2567.50%
4347.SRBonyan REIT Fund12.96%$1.2193.24%
1526.HKRici Healthcare Holdings Limited12.94%$0.1438.91%
3709.HKEEKA Fashion Holdings Limited12.93%$0.9958.41%
ELSA.JKPT Elnusa Tbk12.90%$65.7979.08%
3348.HKChina PengFei Group Limited12.88%$0.1642.43%
BAYU.JKPT Bayu Buana Tbk12.87%$175.0059.18%
MJLF.BKMajor Cineplex Lifestyle Leasehold Property Fund.12.81%$0.6246.37%
037460.KQSamji Electronics Co., Ltd.12.80%$1,880.7647.73%
1785.HKChengdu Expressway Co., Ltd.12.79%$0.2688.07%
GWO-PN.TOGreat-West Lifeco Inc.12.76%$2.3953.09%
UNC.TOUnited Corporations Limited12.75%$1.8760.14%
FDJ.PAFDJ United12.74%$3.8390.91%
IRAO.MEPJSC Inter RAO UES12.74%$0.3919.11%
0OGG.LS.A. Catana Group12.72%$0.3722.37%
TAPG.JKPT Triputra Agro Persada Tbk12.65%$191.0090.66%
2407.HKGaush Meditech Ltd12.64%$1.0277.13%
MPCK.DEMPC Münchmeyer Petersen Capital AG12.63%$0.6260.64%
EDL.DEEdel SE & Co. KGaA12.60%$0.5754.20%
0086.HKSun Hung Kai & Co. Limited12.59%$0.5294.25%
4340.SRAl Rajhi REIT Fund12.56%$1.0083.50%
TRMDTORM plc12.54%$2.4890.35%
0819.HKTianneng Power International Limited12.50%$0.8935.06%