Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Periods / Units / Analysis

View Mode

Ticker

Industry

Sector

Yasuda Logistics Corporation (9324.T)

Company Dividend Discount ModelIndustry: Specialty Business ServicesSector: Industrials

Valuation Snapshot

Stable Growth$8,048.83 - $21,976.48$20,594.81
Multi-Stage$3,251.30 - $3,560.09$3,402.85
Blended Fair Value$11,998.83
Current Price$2,118.00
Upside466.52%
DecisionBuy

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 Rate6.45%6.45%6.45%
Growth Rate5.29%6.29%7.29%
Fair Value$8,048.83$20,594.81$21,976.48
Upside / Downside280.02%872.37%937.61%

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 Rate6.45%6.45%6.45%
Growth Rate5.29%6.29%7.29%
Year 1 PV (M)1,372.561,385.591,398.63
Year 2 PV (M)1,724.161,757.071,790.29
Year 3 PV (M)2,067.952,127.442,188.05
Year 4 PV (M)2,404.062,496.702,591.99
Year 5 PV (M)2,732.602,864.853,002.17
PV of Terminal Value (M)83,872.4687,931.7692,146.72
Equity Value (M)94,173.7998,563.40103,117.84
Shares Outstanding (M)28.9628.9628.96
Fair Value$3,251.30$3,402.85$3,560.09
Upside / Downside53.51%60.66%68.09%

High-Yield Dividend Screener

« Prev Page 3 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BLWBlackRock Limited Duration Income Trust11.50%$1.5893.39%
ELCEntergy Louisiana, LLC COLLATERAL TR MT11.33%$2.3457.35%
VIASPVia Renewables, Inc.11.33%$2.8849.21%
BUIBlackRock Utilities, Infrastructure & Power Opportunities Trust11.31%$2.9358.72%
JPCNuveen Preferred & Income Opportunities Fund11.24%$0.9167.43%
RILYB. Riley Financial, Inc.11.21%$0.5856.91%
PFOFlaherty & Crumrine Preferred Income Opportunity Fund Inc.11.06%$1.0543.18%
OXLCIOxford Lane Capital Corp.11.05%$2.8369.26%
USB-PSU.S. Bancorp Depositary Shares,10.98%$2.0243.68%
FLCFlaherty & Crumrine Total Return Fund Inc.10.93%$1.9242.77%
UTGReaves Utility Income Fund10.78%$4.0043.20%
CEMClearBridge MLP and Midstream Fund Inc10.77%$5.6046.76%
AIVApartment Investment and Management Company10.76%$0.6336.20%
DCFBNY Mellon Alcentra Global Credit Income 2024 Target Term Fund, Inc.10.71%$0.9942.71%
CALMCal-Maine Foods, Inc.10.70%$8.4032.04%
EMOClearBridge Energy Midstream Opportunity Fund Inc10.65%$4.7926.74%
CTRClearBridge MLP and Midstream Total Return Fund Inc.10.63%$5.0047.43%
EIMEaton Vance Municipal Bond Fund10.57%$1.0364.33%
VZAVerizon Communications, 5.9% 15 Feb 205410.57%$2.7049.90%
BPOPMPopular Capital Trust II PFD GTD 6.125%10.45%$2.6726.93%
RITMRithm Capital Corp.10.45%$1.1571.36%
IHTAInvesco High Income 2024 Target Term Fund10.33%$0.7826.82%
WUThe Western Union Company10.30%$0.9540.76%
ERHAllspring Utilities and High Income Fund10.26%$1.2231.06%
GDVThe Gabelli Dividend & Income Trust10.25%$2.8539.93%
CIIBlackRock Enhanced Capital and Income Fund, Inc.10.23%$2.3844.19%
GBDCGolub Capital BDC, Inc.10.19%$1.3897.76%
PVCMXPalm Valley Capital Fund Investor Class10.19%$1.2483.81%
AEDVXEmerging Markets Debt Fund - Investor Class9.95%$0.9476.80%
HYTBlackRock Corporate High Yield Fund, Inc.9.83%$0.8799.09%
FFCFlaherty & Crumrine Preferred Securities Income Fund Inc.9.79%$1.6337.81%
WENThe Wendy's Company9.78%$0.8082.75%
CMSACMS Energy Corporation 5.6% JRSUB NT 789.77%$2.1762.27%
HIEMiller/Howard High Income Equity Fund9.63%$1.2198.11%
NMSNuveen Minnesota Quality Municipal Income Fund9.54%$1.1237.02%
CMSCCMS Energy Corporation 5.875% J9.48%$2.1762.27%
NEE-PNNextEra Energy, Inc. Series N J9.24%$2.2170.10%
CMSDCMS Energy Corporation 5.875% Junior Subordinated Notes due 20799.20%$2.1762.27%
VFLabrdn National Municipal Income Fund9.06%$0.9334.18%
UANCVR Partners, LP8.96%$9.0975.52%
GGZThe Gabelli Global Small and Mid Cap Value Trust8.95%$1.3448.03%
SUNSSunrise Realty Trust, Inc.8.95%$0.8388.91%
PTYPIMCO Corporate & Income Opportunity Fund8.93%$1.1588.40%
ATHSAthene Holding Ltd. 7.250% Fixe8.86%$2.2214.14%
APAMArtisan Partners Asset Management Inc.8.83%$3.6697.93%
VLTInvesco High Income Trust II8.83%$0.9846.97%
VTNInvesco Trust for Investment Grade New York Municipals8.75%$1.0165.99%
JEQAbrdn Japan Equity Fund Inc8.73%$0.6943.45%
MOAltria Group, Inc.8.69%$4.9894.54%
JGGCJaguar Global Growth Corporation I8.63%$0.1563.08%