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

Suzuki Motor Corporation (7269.T)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,603.88 - $2,308.88$1,947.70
Multi-Stage$1,361.48 - $1,479.43$1,419.43
Blended Fair Value$1,683.56
Current Price$1,743.00
Upside-3.41%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS15.74%18.07%36.7526.3524.1724.6721.3817.6918.8413.037.788.37
YoY Growth--39.49%9.01%-2.02%15.36%20.84%-6.06%44.52%67.61%-7.14%19.98%
Dividend Yield--2.11%1.44%1.86%2.31%1.82%1.94%1.47%0.85%0.58%1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)403,843.00
(-) Cash Dividends Paid (M)79,144.00
(=) Cash Retained (M)324,699.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)80,768.6050,480.3830,288.23
Cash Retained (M)324,699.00324,699.00324,699.00
(-) Cash Required (M)-80,768.60-50,480.38-30,288.23
(=) Excess Retained (M)243,930.40274,218.63294,410.78
(/) Shares Outstanding (M)1,929.311,929.311,929.31
(=) Excess Retained per Share126.43142.13152.60
LTM Dividend per Share41.0241.0241.02
(+) Excess Retained per Share126.43142.13152.60
(=) Adjusted Dividend167.46183.15193.62
WACC / Discount Rate16.51%16.51%16.51%
Growth Rate5.50%6.50%7.50%
Fair Value$1,603.88$1,947.70$2,308.88
Upside / Downside-7.98%11.74%32.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)403,843.00430,092.80458,048.83487,822.00519,530.43553,299.91569,898.91
Payout Ratio19.60%33.68%47.76%61.84%75.92%90.00%92.50%
Projected Dividends (M)79,144.00144,847.39218,757.84301,664.67394,425.13497,969.92527,156.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate16.51%16.51%16.51%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)123,149.37124,316.66125,483.95
Year 2 PV (M)158,127.23161,139.10164,179.40
Year 3 PV (M)185,391.14190,713.06196,135.86
Year 4 PV (M)206,087.01214,012.54222,164.49
Year 5 PV (M)221,213.01231,897.68242,991.28
PV of Terminal Value (M)1,732,747.861,816,440.231,903,335.70
Equity Value (M)2,626,715.622,738,519.272,854,290.68
Shares Outstanding (M)1,929.311,929.311,929.31
Fair Value$1,361.48$1,419.43$1,479.43
Upside / Downside-21.89%-18.56%-15.12%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%