Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Toyota Boshoku Corporation (3116.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$7,217.05 - $20,689.73$19,389.00
Multi-Stage$3,085.85 - $3,372.80$3,226.70
Blended Fair Value$11,307.85
Current Price$1,967.00
Upside474.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS8.05%16.49%84.9880.6969.2969.2837.2457.7058.5855.4936.9924.64
YoY Growth--5.32%16.46%0.01%86.03%-35.45%-1.50%5.57%50.01%50.09%33.49%
Dividend Yield--4.32%3.76%2.70%3.44%1.62%3.99%4.05%2.72%1.75%1.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)18,825.00
(-) Cash Dividends Paid (M)15,357.00
(=) Cash Retained (M)3,468.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,765.002,353.131,411.88
Cash Retained (M)3,468.003,468.003,468.00
(-) Cash Required (M)-3,765.00-2,353.13-1,411.88
(=) Excess Retained (M)-297.001,114.882,056.13
(/) Shares Outstanding (M)180.65180.65180.65
(=) Excess Retained per Share-1.646.1711.38
LTM Dividend per Share85.0185.0185.01
(+) Excess Retained per Share-1.646.1711.38
(=) Adjusted Dividend83.3791.1896.39
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate5.32%6.32%7.32%
Fair Value$7,217.05$19,389.00$20,689.73
Upside / Downside266.91%885.71%951.84%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)18,825.0020,014.9321,280.0822,625.2024,055.3425,575.8826,343.16
Payout Ratio81.58%83.26%84.95%86.63%88.32%90.00%92.50%
Projected Dividends (M)15,357.0016,664.8618,076.7119,600.4521,244.6023,018.3024,367.42

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate5.32%6.32%7.32%
Year 1 PV (M)15,495.1115,642.2315,789.36
Year 2 PV (M)15,628.0715,926.2516,227.24
Year 3 PV (M)15,755.9716,209.0416,670.72
Year 4 PV (M)15,878.9116,490.6217,119.83
Year 5 PV (M)15,996.9816,770.9817,574.65
PV of Terminal Value (M)478,701.51501,863.01525,912.47
Equity Value (M)557,456.54582,902.12609,294.27
Shares Outstanding (M)180.65180.65180.65
Fair Value$3,085.85$3,226.70$3,372.80
Upside / Downside56.88%64.04%71.47%

High-Yield Dividend Screener

« Prev Page 30 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DIB.AEDubai Islamic Bank P.J.S.C.4.96%$0.4741.66%
002701.SZORG Technology Co.,Ltd.4.95%$0.2968.18%
3702.TWWPG Holdings Limited4.95%$2.9381.01%
5353.TWOTailyn Technologies, Inc.4.95%$1.2992.09%
8966.THeiwa Real Estate REIT, Inc.4.95%$7,784.9462.25%
BOBA.JKPT Formosa Ingredient Factory Tbk4.95%$9.0050.69%
EPG-R.BKEastern Polymer Group Public Company Limited4.95%$0.1439.44%
MMP-UN.TOPrecious Metals and Mining Trust4.95%$0.1937.80%
VFQS.QAVodafone Qatar P.Q.S.C.4.95%$0.1280.20%
WJX.TOWajax Corporation4.95%$1.3765.74%
0RI3.LPareto Bank ASA4.94%$4.4950.07%
3226.TMitsui Fudosan Accommodations Fund Inc.4.94%$6,633.1172.65%
600987.SSZhejiang Hangmin Co.,Ltd4.94%$0.3447.75%
6596.TWOKuang Hong Arts Management Incorporation4.94%$6.9937.90%
ALLUX.PAInstallux S.A.4.94%$15.3129.71%
5110.SRSaudi Electricity Company4.93%$0.7051.64%
HYPE3.SAHypera S.A.4.93%$1.1588.85%
0966.HKChina Taiping Insurance Holdings Company Limited4.92%$0.9521.78%
5213.TWOYeaShin International Development Co., Ltd.4.92%$1.1837.56%
600295.SSInner Mongolia Erdos Resources Co.,ltd.4.92%$0.6192.93%
6192.TWLumax International Corp., Ltd.4.92%$5.4852.55%
E3G1.SGEvolution AB (publ)4.92%$2.8450.73%
XO.BKExotic Food Public Company Limited4.92%$0.7257.45%
059090.KQMiCo Ltd.4.91%$674.3669.83%
0662.HKAsia Financial Holdings Limited4.91%$0.2419.50%
4928.TNoevir Holdings Co., Ltd.4.91%$224.9495.68%
600970.SSSinoma International Engineering Co.Ltd4.91%$0.5144.22%
601319.SSThe People's Insurance Company (Group) of China Limited4.91%$0.4442.28%
EVLI.HEEvli Oyj4.91%$1.1492.58%
MRXMarex Group plc Ordinary Shares4.91%$1.8638.69%
SPMA.JKPT Suparma Tbk4.91%$11.9734.68%
TABREED.AENational Central Cooling Company PJSC4.91%$0.1677.99%
081660.KSMisto Holdings Corp.4.90%$2,010.6262.73%
300770.SZGuangdong South New Media Co.,Ltd.4.90%$2.0863.80%
7944.TRoland Corporation4.90%$174.9564.69%
IGTInternational Game Technology PLC4.90%$0.8083.51%
SYDB.COSydbank A/S4.90%$27.5761.30%
7246.KLSignature International Berhad4.89%$0.0748.72%
9917.TWTaiwan Secom Co., Ltd.4.89%$5.2880.23%
QBE.AXQBE Insurance Group Limited4.89%$0.9739.27%
TRIS3.SATrisul S.A.4.89%$0.3025.32%
000877.SZTianshan Material Co., Ltd.4.88%$0.2693.74%
0236.HKSan Miguel Brewery Hong Kong Limited4.88%$0.0633.49%
4007.SRAl Hammadi Holding Company4.88%$1.3884.27%
600901.SSJiangsu Financial Leasing Co., Ltd.4.88%$0.3054.72%
601098.SSChina South Publishing & Media Group Co., Ltd4.88%$0.5562.37%
SPIE.PASPIE S.a.4.88%$2.4095.87%
TOTO.JKPT Surya Toto Indonesia Tbk4.88%$13.1736.11%
002035.SZVatti Corporation Limited4.87%$0.3057.45%
002807.SZJiangsu Jiangyin Rural Commercial Bank Co.,LTD.4.87%$0.2225.03%