Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Denyo Co., Ltd. (6517.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$7,496.67 - $34,706.77$13,197.35
Multi-Stage$6,431.05 - $7,051.73$6,735.59
Blended Fair Value$9,966.47
Current Price$2,966.00
Upside236.02%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS9.36%10.39%73.0653.2450.3249.5948.5146.7148.4232.2533.5632.44
YoY Growth--37.24%5.81%1.47%2.21%3.86%-3.52%50.15%-3.92%3.45%19.35%
Dividend Yield--2.58%1.88%2.44%3.12%2.49%2.45%3.19%1.88%1.72%3.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,970.00
(-) Cash Dividends Paid (M)1,071.50
(=) Cash Retained (M)3,898.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)994.00621.25372.75
Cash Retained (M)3,898.503,898.503,898.50
(-) Cash Required (M)-994.00-621.25-372.75
(=) Excess Retained (M)2,904.503,277.253,525.75
(/) Shares Outstanding (M)20.5320.5320.53
(=) Excess Retained per Share141.47159.63171.73
LTM Dividend per Share52.1952.1952.19
(+) Excess Retained per Share141.47159.63171.73
(=) Adjusted Dividend193.67211.82223.93
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.86%4.86%5.86%
Fair Value$7,496.67$13,197.35$34,706.77
Upside / Downside152.75%344.95%1,070.15%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,970.005,211.365,464.455,729.826,008.096,299.866,488.86
Payout Ratio21.56%35.25%48.94%62.62%76.31%90.00%92.50%
Projected Dividends (M)1,071.501,836.872,674.063,588.234,584.885,669.886,002.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.86%4.86%5.86%
Year 1 PV (M)1,707.681,724.131,740.57
Year 2 PV (M)2,311.152,355.872,401.02
Year 3 PV (M)2,883.132,967.223,052.93
Year 4 PV (M)3,424.853,558.673,696.38
Year 5 PV (M)3,937.444,130.694,331.45
PV of Terminal Value (M)117,766.92123,546.86129,551.55
Equity Value (M)132,031.18138,283.44144,773.89
Shares Outstanding (M)20.5320.5320.53
Fair Value$6,431.05$6,735.59$7,051.73
Upside / Downside116.83%127.09%137.75%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%