Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

USS Co., Ltd. (4732.T)

Company Dividend Discount ModelIndustry: Auto - DealershipsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$4,063.94 - $16,583.58$10,619.18
Multi-Stage$2,076.54 - $2,270.26$2,171.63
Blended Fair Value$6,395.41
Current Price$1,697.50
Upside276.75%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS8.80%7.39%41.6835.1236.6630.0930.3927.3426.3225.1323.6521.72
YoY Growth--18.67%-4.20%21.84%-1.02%11.18%3.88%4.71%6.26%8.88%6.32%
Dividend Yield--2.62%2.56%3.08%2.56%3.14%3.17%2.41%2.38%2.12%2.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)39,448.00
(-) Cash Dividends Paid (M)20,706.00
(=) Cash Retained (M)18,742.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7,889.604,931.002,958.60
Cash Retained (M)18,742.0018,742.0018,742.00
(-) Cash Required (M)-7,889.60-4,931.00-2,958.60
(=) Excess Retained (M)10,852.4013,811.0015,783.40
(/) Shares Outstanding (M)472.58472.58472.58
(=) Excess Retained per Share22.9629.2233.40
LTM Dividend per Share43.8143.8143.81
(+) Excess Retained per Share22.9629.2233.40
(=) Adjusted Dividend66.7873.0477.21
WACC / Discount Rate7.12%7.12%7.12%
Growth Rate5.39%6.39%7.39%
Fair Value$4,063.94$10,619.18$16,583.58
Upside / Downside139.41%525.58%876.94%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)39,448.0041,967.9544,648.8747,501.0650,535.4453,763.6655,376.57
Payout Ratio52.49%59.99%67.49%75.00%82.50%90.00%92.50%
Projected Dividends (M)20,706.0025,177.2030,135.1435,623.7741,690.6648,387.2951,223.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.12%7.12%7.12%
Growth Rate5.39%6.39%7.39%
Year 1 PV (M)23,282.8523,503.7823,724.70
Year 2 PV (M)25,770.9826,262.3726,758.40
Year 3 PV (M)28,172.5728,982.1729,807.14
Year 4 PV (M)30,489.7831,663.5932,870.98
Year 5 PV (M)32,724.7034,307.0235,949.97
PV of Terminal Value (M)840,888.72881,547.93923,764.93
Equity Value (M)981,329.591,026,266.861,072,876.12
Shares Outstanding (M)472.58472.58472.58
Fair Value$2,076.54$2,171.63$2,270.26
Upside / Downside22.33%27.93%33.74%

High-Yield Dividend Screener

« Prev Page 4 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
VKQInvesco Municipal Trust8.62%$0.8469.07%
ARCCAres Capital Corporation8.61%$1.7691.56%
TPVGTriplePoint Venture Growth BDC Corp.8.52%$0.5767.26%
C-PJCitigroup Inc.8.49%$2.1326.99%
RVTRoyce Value Trust Inc.8.42%$1.3639.40%
OGNOrganon & Co.8.37%$0.6131.54%
MITTAG Mortgage Investment Trust, Inc.8.12%$0.7043.47%
CAGConagra Brands, Inc.8.06%$1.3978.70%
NOGNorthern Oil and Gas, Inc.8.02%$1.7794.64%
PAAPlains All American Pipeline, L.P.8.00%$1.4690.71%
TSLXSixth Street Specialty Lending, Inc.8.00%$1.7385.26%
ACCOACCO Brands Corporation7.90%$0.2967.00%
ETDEthan Allen Interiors Inc.7.90%$1.8197.75%
CQPCheniere Energy Partners, L.P.7.82%$4.2388.03%
UNMAUnum Group 6.250% JR NT587.69%$1.7933.52%
WRB-PHW.R. Berkley Corporation 4.125%7.68%$1.2726.69%
JHSJohn Hancock Income Securities Trust7.65%$0.8994.90%
NIDNuveen Intermediate Duration Municipal Term Fund7.59%$1.0284.59%
HWCPZHancock Whitney Corporation - 67.58%$1.7731.35%
WRB-PGW.R. Berkley Corporation 4.25%7.54%$1.2726.69%
NMTNuveen Massachusetts Quality Municipal Income Fund7.48%$0.8580.62%
LOANManhattan Bridge Capital, Inc.7.45%$0.3574.53%
OPALOPAL Fuels Inc.7.43%$0.1846.94%
ZIONLZions Bancorporation N.A. - 6.97.42%$1.8632.04%
GMTAGATX Corporation SR NT 20667.41%$1.8621.29%
IIMInvesco Value Municipal Income Trust7.41%$0.9264.33%
JMMNuveen Multi-Market Income Fund7.28%$0.4461.06%
BKEThe Buckle, Inc.7.26%$3.9196.21%
MHIPioneer Municipal High Income Fund, Inc.7.19%$0.6413.70%
ORIOld Republic International Corporation7.19%$3.1193.13%
PMFPIMCO Municipal Income Fund7.07%$0.5992.59%
RYNRayonier Inc.7.04%$1.5230.67%
DRQDril-Quip, Inc.7.02%$1.0850.37%
TRINITrinity Capital Inc. 7.875% Notes Due 20297.02%$1.7883.48%
C-PNCitigroup Capital XIII TR PFD SECS7.01%$2.1326.99%
VPVInvesco Pennsylvania Value Municipal Income Trust6.98%$0.7360.22%
VCVInvesco California Value Municipal Income Trust6.97%$0.7860.58%
EOTEaton Vance National Municipal Opportunities Trust6.96%$1.1869.84%
FLATXFidelity Latin America Fund6.92%$1.1539.63%
EGYVAALCO Energy, Inc.6.91%$0.2592.67%
NOMNuveen Missouri Quality Municipal Income Fund6.91%$0.8278.81%
UBCPUnited Bancorp, Inc.6.90%$0.9996.30%
TBCAT&T Inc. 5.625% Global Notes d6.89%$1.7255.65%
GTNGray Media, Inc.6.87%$0.3334.04%
HEPHolly Energy Partners, L.P.6.86%$1.4074.08%
AFGAmerican Financial Group, Inc.6.85%$9.2396.49%
BANFPBFC Capital Trust II PFD TR 7.20%6.85%$1.8025.72%
CFG-PDCitizens Financial Group, Inc.6.83%$1.7143.60%
RCIIRent-A-Center, Inc.6.81%$1.8279.98%
SPHSuburban Propane Partners, L.P.6.81%$1.2778.56%