Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Ebara Corporation (6361.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$26,842.27 - $31,624.75$29,637.02
Multi-Stage$18,408.25 - $20,201.05$19,287.92
Blended Fair Value$24,462.47
Current Price$2,778.00
Upside780.58%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720172016
DPS31.10%18.81%49.2340.9739.4022.6112.3612.719.8913.1812.0714.32
YoY Growth--20.17%3.99%74.23%83.00%-2.79%28.46%-24.91%9.15%-15.72%63.01%
Dividend Yield--2.19%1.53%3.21%1.65%1.37%3.09%1.54%1.70%1.94%2.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)73,527.00
(-) Cash Dividends Paid (M)25,404.00
(=) Cash Retained (M)48,123.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)14,705.409,190.885,514.53
Cash Retained (M)48,123.0048,123.0048,123.00
(-) Cash Required (M)-14,705.40-9,190.88-5,514.53
(=) Excess Retained (M)33,417.6038,932.1342,608.48
(/) Shares Outstanding (M)462.38462.38462.38
(=) Excess Retained per Share72.2784.2092.15
LTM Dividend per Share54.9454.9454.94
(+) Excess Retained per Share72.2784.2092.15
(=) Adjusted Dividend127.21139.14147.09
WACC / Discount Rate2.15%2.15%2.15%
Growth Rate5.50%6.50%7.50%
Fair Value$26,842.27$29,637.02$31,624.75
Upside / Downside866.24%966.85%1,038.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)73,527.0078,306.2683,396.1688,816.9194,590.01100,738.36103,760.51
Payout Ratio34.55%45.64%56.73%67.82%78.91%90.00%92.50%
Projected Dividends (M)25,404.0035,739.3347,310.9360,235.8374,641.0990,664.5395,978.47

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.15%2.15%2.15%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)34,660.1934,988.7235,317.25
Year 2 PV (M)44,496.9745,344.5146,200.05
Year 3 PV (M)54,942.4956,519.6958,126.79
Year 4 PV (M)66,026.1368,565.3071,177.03
Year 5 PV (M)77,778.5381,535.2685,435.77
PV of Terminal Value (M)8,233,721.548,631,413.379,044,325.80
Equity Value (M)8,511,625.848,918,366.869,340,582.69
Shares Outstanding (M)462.38462.38462.38
Fair Value$18,408.25$19,287.92$20,201.05
Upside / Downside562.64%594.31%627.18%

High-Yield Dividend Screener

« Prev Page 36 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603317.SSSichuan Teway Food Group Co.,Ltd4.37%$0.5599.52%
ATRUST.ATAlpha Trust Mutual Fund and Alternative Investment Fund Management S.A.4.37%$0.5666.75%
BAM-R.BKBangkok Commercial Asset Management Public Company Limited4.37%$0.3550.66%
BPP-R.BKBanpu Power Public Company Limited4.37%$0.5585.50%
CRR-UN.TOCrombie Real Estate Investment Trust4.37%$0.6776.03%
U14.SIUOL Group Limited4.37%$0.3828.25%
016710.KSDaesung Holdings Co., Ltd.4.36%$368.1823.51%
093050.KSLF Corp.4.36%$772.5624.62%
600285.SSHenan Lingrui Pharmaceutical Co., Ltd.4.36%$0.9064.11%
EMAARDEV.AEEmaar Development PJSC4.36%$0.6827.01%
EN.PABouygues S.A.4.36%$1.9772.18%
HWX.TOHeadwater Exploration Inc.4.36%$0.4257.78%
PIRC.MIPirelli & C. S.p.A.4.36%$0.2651.67%
ZWACK.BDZwack Unicum Nyrt.4.36%$1,500.0088.31%
000531.SZGuangzhou Hengyun Enterprises Holding Ltd4.35%$0.2868.19%
000538.SZYunnan Baiyao Group Co.,Ltd4.35%$2.4784.67%
4792.TYAMADA Consulting Group Co.,Ltd.4.35%$76.8861.51%
603165.SSZhejiang Rongsheng Environmental Protection Paper Joint Stock Co., Ltd.4.35%$0.5573.83%
SBFG3.SAGrupo SBF S.A.4.35%$0.5537.97%
000240.KSHankook & Company Co., Ltd.4.34%$1,090.2033.39%
WCP.TOWhitecap Resources Inc.4.34%$0.5168.17%
8595.TJAFCO Group Co., Ltd.4.33%$104.3181.02%
ADW-A.TOAndrew Peller Limited4.33%$0.2364.87%
ITRNIturan Location and Control Ltd.4.33%$1.8464.72%
MRG-UN.TOMorguard North American Residential Real Estate Investment Trust4.33%$0.7528.03%
SYNEX-R.BKSynnex (Thailand) Public Company Limited4.33%$0.4353.70%
002275.SZGuilin Sanjin Pharmaceutical Co., Ltd.4.32%$0.6168.51%
091700.KQPartron Co., Ltd.4.32%$299.9351.71%
000333.SZMidea Group Co., Ltd.4.31%$3.3757.37%
002460.KSHS Hwasung Co., Ltd.4.31%$499.9314.25%
002833.SZGuangzhou KDT Machinery Co.,Ltd.4.31%$0.7074.51%
1050.HKKarrie International Holdings Limited4.31%$0.1159.43%
2763.TFTGroup Co., Ltd.4.31%$55.3330.88%
SB1NO.OLSpareBank 1 Sørøst-Norge4.31%$8.5049.18%
018250.KSAekyung Industrial Co., Ltd.4.30%$579.5745.50%
300441.SZNingbo BaoSi Energy Equipment Co., Ltd.4.30%$0.3272.05%
4042.TTosoh Corporation4.30%$101.0478.91%
4261.SRTheeb Rent A Car Company4.30%$1.6436.96%
AVIA.JKPT Avia Avian Tbk4.30%$22.3878.99%
PREVA.ASValue8 N.V.4.30%$0.2111.56%
SONYN.MXSony Group Corporation4.30%$20.0110.30%
SYMC.BKSymphony Communication Public Company Limited4.30%$0.1542.26%
TOA.BKTOA Paint (Thailand) Public Company Limited4.30%$0.5846.29%
2546.TWKedge Construction Co., Ltd.4.29%$3.6945.15%
267290.KSKyungdong City Gas Co., Ltd4.29%$875.0617.76%
601168.SSWestern Mining Co.,Ltd.4.29%$1.1989.92%
INH.DEINDUS Holding AG4.29%$1.2259.56%
OSP-R.BKOsotspa Public Company Limited4.29%$0.6959.37%
PE1.AXPengana Private Equity Trust4.29%$0.0632.51%
003540.KSDaishin Securities Co., Ltd.4.28%$1,158.7444.30%