Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Otani Kogyo Co.,Ltd. (5939.T)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$6,764.48 - $15,215.27$9,805.10
Multi-Stage$28,921.57 - $31,966.43$30,413.41
Blended Fair Value$20,109.26
Current Price$5,450.00
Upside268.98%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202520242023202220212020
DPS-0.13%0.00%29.8929.9430.0229.9229.8330.080.000.000.000.00
YoY Growth---0.15%-0.28%0.33%0.29%-0.82%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.55%0.42%0.27%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)282.79
(-) Cash Dividends Paid (M)23.25
(=) Cash Retained (M)259.54
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)56.5635.3521.21
Cash Retained (M)259.54259.54259.54
(-) Cash Required (M)-56.56-35.35-21.21
(=) Excess Retained (M)202.98224.19238.33
(/) Shares Outstanding (M)0.780.780.78
(=) Excess Retained per Share260.51287.73305.88
LTM Dividend per Share29.8429.8429.84
(+) Excess Retained per Share260.51287.73305.88
(=) Adjusted Dividend290.35317.57335.72
WACC / Discount Rate2.21%2.21%2.21%
Growth Rate-2.00%-1.00%0.00%
Fair Value$6,764.48$9,805.10$15,215.27
Upside / Downside24.12%79.91%179.18%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)282.79279.97277.17274.39271.65268.93277.00
Payout Ratio8.22%24.58%40.93%57.29%73.64%90.00%92.50%
Projected Dividends (M)23.2568.81113.45157.20200.05242.04256.23

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.21%2.21%2.21%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)66.6467.3268.00
Year 2 PV (M)106.42108.61110.81
Year 3 PV (M)142.82147.23151.74
Year 4 PV (M)176.04183.33190.85
Year 5 PV (M)206.28217.02228.20
PV of Terminal Value (M)21,836.6522,973.7424,157.70
Equity Value (M)22,534.8523,697.2524,907.31
Shares Outstanding (M)0.780.780.78
Fair Value$28,921.57$30,413.41$31,966.43
Upside / Downside430.67%458.04%486.54%

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%