Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Relia, Inc. (4708.T)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$765.25 - $1,268.85$987.98
Multi-Stage$1,379.98 - $1,515.70$1,446.54
Blended Fair Value$1,217.26
Current Price$1,457.00
Upside-16.45%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2023202220212020201920182017201620152014
DPS4.15%-2.47%43.0044.8240.8439.3338.2635.0930.8530.8630.8446.76
YoY Growth---4.06%9.74%3.84%2.78%9.05%13.75%-0.05%0.06%-34.04%-15.35%
Dividend Yield--2.95%4.19%3.01%3.92%3.04%2.22%2.52%2.90%2.25%4.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,301.00
(-) Cash Dividends Paid (M)2,134.99
(=) Cash Retained (M)2,166.01
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)860.20537.63322.58
Cash Retained (M)2,166.012,166.012,166.01
(-) Cash Required (M)-860.20-537.63-322.58
(=) Excess Retained (M)1,305.811,628.381,843.43
(/) Shares Outstanding (M)64.8464.8464.84
(=) Excess Retained per Share20.1425.1128.43
LTM Dividend per Share32.9332.9332.93
(+) Excess Retained per Share20.1425.1128.43
(=) Adjusted Dividend53.0758.0461.36
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate-0.10%0.90%1.90%
Fair Value$765.25$987.98$1,268.85
Upside / Downside-47.48%-32.19%-12.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,301.004,339.594,378.534,417.824,457.464,497.464,632.38
Payout Ratio49.64%57.71%65.78%73.86%81.93%90.00%92.50%
Projected Dividends (M)2,134.992,504.452,880.363,262.823,651.904,047.714,284.95

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate-0.10%0.90%1.90%
Year 1 PV (M)2,321.212,344.442,367.68
Year 2 PV (M)2,474.292,524.072,574.35
Year 3 PV (M)2,597.752,676.552,756.92
Year 4 PV (M)2,694.802,804.332,917.17
Year 5 PV (M)2,768.332,909.703,056.77
PV of Terminal Value (M)76,619.0780,531.5184,602.17
Equity Value (M)89,475.4593,790.6098,275.07
Shares Outstanding (M)64.8464.8464.84
Fair Value$1,379.98$1,446.54$1,515.70
Upside / Downside-5.29%-0.72%4.03%

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%