Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Otsuka Holdings Co., Ltd. (4578.T)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$16,766.49 - $38,623.77$24,498.79
Multi-Stage$24,728.59 - $27,181.10$25,931.39
Blended Fair Value$25,215.09
Current Price$7,859.00
Upside220.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.74%2.82%125.33104.48104.30105.10104.56104.30103.80102.99102.6991.54
YoY Growth--19.96%0.17%-0.76%0.52%0.24%0.48%0.79%0.30%12.17%-3.54%
Dividend Yield--1.62%1.65%2.48%2.48%2.23%2.47%2.38%1.93%2.04%2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)449,106.00
(-) Cash Dividends Paid (M)70,975.00
(=) Cash Retained (M)378,131.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)89,821.2056,138.2533,682.95
Cash Retained (M)378,131.00378,131.00378,131.00
(-) Cash Required (M)-89,821.20-56,138.25-33,682.95
(=) Excess Retained (M)288,309.80321,992.75344,448.05
(/) Shares Outstanding (M)532.68532.68532.68
(=) Excess Retained per Share541.24604.47646.63
LTM Dividend per Share133.24133.24133.24
(+) Excess Retained per Share541.24604.47646.63
(=) Adjusted Dividend674.48737.71779.87
WACC / Discount Rate5.93%5.93%5.93%
Growth Rate1.83%2.83%3.83%
Fair Value$16,766.49$24,498.79$38,623.77
Upside / Downside113.34%211.73%391.46%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)449,106.00461,830.50474,915.53488,371.29502,208.30516,437.34531,930.46
Payout Ratio15.80%30.64%45.48%60.32%75.16%90.00%92.50%
Projected Dividends (M)70,975.00141,518.24216,001.89294,592.63377,463.39464,793.61492,035.68

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.93%5.93%5.93%
Growth Rate1.83%2.83%3.83%
Year 1 PV (M)132,297.05133,596.20134,895.35
Year 2 PV (M)188,770.03192,495.67196,257.71
Year 3 PV (M)240,677.29247,837.48255,138.29
Year 4 PV (M)288,287.50299,779.30311,611.28
Year 5 PV (M)331,855.39348,472.61365,748.94
PV of Terminal Value (M)11,990,631.4412,591,046.5913,215,276.42
Equity Value (M)13,172,518.7113,813,227.8514,478,928.00
Shares Outstanding (M)532.68532.68532.68
Fair Value$24,728.59$25,931.39$27,181.10
Upside / Downside214.65%229.96%245.86%

High-Yield Dividend Screener

« Prev Page 39 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002450.KSSAMICK MUSICAL INSTRUMENT Co., Ltd4.08%$49.7918.17%
003380.KQHarim Holdings Co., Ltd.4.08%$447.0736.82%
2798.HKPerennial Energy Holdings Limited4.08%$0.059.52%
N2IU.SIMapletree Pan Asia Commercial Trust4.08%$0.0645.97%
WIPRO.BOWipro Limited4.08%$10.9885.26%
000421.SZNanjing Public Utilities Development Co., Ltd.4.07%$0.2891.69%
003030.KSSeAH Steel Holdings Corporation4.07%$5,154.5338.17%
2154.TOpen Up Group Inc.4.07%$75.0151.97%
6411.TWOAmazing Microelectronic Corp.4.07%$3.1585.74%
KINO.JKPT Kino Indonesia Tbk4.06%$56.1756.49%
WIIM.JKPT Wismilak Inti Makmur Tbk4.06%$64.8035.76%
134380.KSMiwon Chemicals Co., Ltd.4.05%$3,833.4233.65%
2912.TWPresident Chain Store Corporation4.05%$8.9883.72%
5438.TWOTeco Image Systems Co., Ltd.4.05%$0.9378.68%
IG.MIItalgas S.p.A.4.05%$0.3936.35%
TWR.AXTower Limited4.05%$0.0719.30%
002215.SZShenzhen Noposion Agrochemicals Co.,Ltd4.04%$0.4361.18%
1603.TWChina Wire & Cable Co., Ltd.4.04%$1.5040.87%
601567.SSNingbo Sanxing Medical Electric Co.,Ltd.4.04%$0.9365.61%
6846.TWOGreenyn Biotechnology Co., Ltd4.04%$2.9867.75%
ASEFA.BKAsefa Public Company Limited4.04%$0.1436.27%
JLG.AXJohns Lyng Group Limited4.04%$0.1653.65%
004910.KSChokwang Paint Co., Ltd.4.03%$200.1355.11%
JTPE.JKPT Jasuindo Tiga Perkasa Tbk4.03%$24.0060.60%
MTDL.JKPT Metrodata Electronics Tbk4.03%$24.0039.08%
SPINNEYS.AESpinneys 1961 Hold4.03%$0.0666.84%
605077.SSZhejiang Huakang Pharmaceutical Co., Ltd.4.02%$0.5970.96%
6190.HKBank of Jiujiang Co., Ltd.4.02%$0.079.94%
THANI.BKRatchthani Leasing Public Company Limited4.02%$0.0745.63%
010770.KSPyung Hwa Holdings Co., Ltd.4.01%$149.9011.24%
0RPP.LValartis Group AG4.01%$0.499.63%
301004.SZZhejiang Cayi Vacuum Container Co., Ltd.4.01%$2.0954.91%
4968.TArakawa Chemical Industries, Ltd.4.01%$48.9456.00%
FESA3.SACia de Ferro Ligas da Bahia - FERBASA4.01%$0.4676.61%
HBOR3.SAHelbor Empreendimentos S.A.4.01%$0.1032.33%
089860.KSLOTTE rental co.,ltd.4.00%$1,199.9835.09%
0OJJ.LACTIA Group S.A.4.00%$0.1233.82%
2128.HKChina Lesso Group Holdings Limited4.00%$0.1915.85%
3338.TWTaiSol Electronics Co., Ltd.4.00%$2.0185.10%
AIL.DEL'Air Liquide S.A.4.00%$6.3556.81%
CUBLionheart Holdings4.00%$0.4393.60%
DHL.DEDeutsche Post AG4.00%$1.8860.01%
FCMC.PASociété Fermière du Casino Municipal de Cannes4.00%$85.5728.90%
009160.KSSIMPAC Inc.3.99%$202.3392.46%
033780.KSKT&G Corporation3.99%$5,606.0952.73%
603309.SSWell Lead Medical Co., Ltd.3.99%$0.5464.79%
6761.TWOWendell Industrial Co., Ltd3.99%$5.6281.14%
MULT3.SAMultiplan Empreendimentos Imobiliários S.A.3.99%$1.0842.74%
300641.SZJiangsu Zhengdan Chemical Industry Co., Ltd.3.98%$0.7035.38%
5126.KLSarawak Oil Palms Berhad3.98%$0.1529.34%