Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Chuo Warehouse Co.,Ltd. (9319.T)

Company Dividend Discount ModelIndustry: Specialty Business ServicesSector: Industrials

Valuation Snapshot

Stable Growth$1,635.55 - $3,238.93$2,264.68
Multi-Stage$2,460.48 - $2,701.74$2,578.81
Blended Fair Value$2,421.75
Current Price$1,402.00
Upside72.74%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS7.36%3.51%32.6229.7226.8823.1323.0322.8725.1423.0623.0623.08
YoY Growth--9.77%10.55%16.21%0.46%0.71%-9.05%9.04%0.00%-0.11%-0.12%
Dividend Yield--2.38%2.26%2.46%2.38%2.20%2.31%2.39%1.85%2.12%2.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,843.69
(-) Cash Dividends Paid (M)672.37
(=) Cash Retained (M)1,171.32
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)368.74230.46138.28
Cash Retained (M)1,171.321,171.321,171.32
(-) Cash Required (M)-368.74-230.46-138.28
(=) Excess Retained (M)802.58940.861,033.05
(/) Shares Outstanding (M)18.5218.5218.52
(=) Excess Retained per Share43.3450.8055.78
LTM Dividend per Share36.3136.3136.31
(+) Excess Retained per Share43.3450.8055.78
(=) Adjusted Dividend79.6487.1192.09
WACC / Discount Rate6.45%6.45%6.45%
Growth Rate1.51%2.51%3.51%
Fair Value$1,635.55$2,264.68$3,238.93
Upside / Downside16.66%61.53%131.02%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,843.691,889.901,937.261,985.812,035.582,086.602,149.19
Payout Ratio36.47%47.17%57.88%68.59%79.29%90.00%92.50%
Projected Dividends (M)672.37891.561,121.311,362.021,614.091,877.941,988.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.45%6.45%6.45%
Growth Rate1.51%2.51%3.51%
Year 1 PV (M)829.37837.54845.71
Year 2 PV (M)970.35989.561,008.96
Year 3 PV (M)1,096.441,129.171,162.54
Year 4 PV (M)1,208.731,257.071,306.85
Year 5 PV (M)1,308.231,373.961,442.29
PV of Terminal Value (M)40,154.0342,171.3044,268.84
Equity Value (M)45,567.1647,758.6050,035.20
Shares Outstanding (M)18.5218.5218.52
Fair Value$2,460.48$2,578.81$2,701.74
Upside / Downside75.50%83.94%92.71%

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%