Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Oki Electric Industry Co., Ltd. (6703.T)

Company Dividend Discount ModelIndustry: Communication EquipmentSector: Technology

Valuation Snapshot

Stable Growth$894.29 - $1,300.72$1,091.14
Multi-Stage$2,108.16 - $2,323.89$2,213.87
Blended Fair Value$1,652.51
Current Price$1,614.00
Upside2.39%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-9.70%-6.22%29.8219.9029.8319.9049.6849.6629.9949.8449.7849.74
YoY Growth--49.83%-33.28%49.88%-59.94%0.02%65.59%-39.82%0.12%0.07%-12.26%
Dividend Yield--1.85%1.92%3.32%2.69%4.88%4.78%2.21%4.02%3.13%3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,686.00
(-) Cash Dividends Paid (M)3,882.00
(=) Cash Retained (M)6,804.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,137.201,335.75801.45
Cash Retained (M)6,804.006,804.006,804.00
(-) Cash Required (M)-2,137.20-1,335.75-801.45
(=) Excess Retained (M)4,666.805,468.256,002.55
(/) Shares Outstanding (M)86.7286.7286.72
(=) Excess Retained per Share53.8163.0569.22
LTM Dividend per Share44.7644.7644.76
(+) Excess Retained per Share53.8163.0569.22
(=) Adjusted Dividend98.58107.82113.98
WACC / Discount Rate6.85%6.85%6.85%
Growth Rate-3.76%-2.76%-1.76%
Fair Value$894.29$1,091.14$1,300.72
Upside / Downside-44.59%-32.40%-19.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,686.0010,391.4910,105.109,826.619,555.799,292.439,571.20
Payout Ratio36.33%47.06%57.80%68.53%79.27%90.00%92.50%
Projected Dividends (M)3,882.004,890.485,840.426,734.297,574.458,363.198,853.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.85%6.85%6.85%
Growth Rate-3.76%-2.76%-1.76%
Year 1 PV (M)4,529.774,576.844,623.90
Year 2 PV (M)5,010.655,115.315,221.06
Year 3 PV (M)5,351.385,519.935,691.98
Year 4 PV (M)5,575.075,810.416,053.12
Year 5 PV (M)5,701.586,004.016,319.13
PV of Terminal Value (M)156,657.07164,966.50173,624.84
Equity Value (M)182,825.52191,992.99201,534.03
Shares Outstanding (M)86.7286.7286.72
Fair Value$2,108.16$2,213.87$2,323.89
Upside / Downside30.62%37.17%43.98%

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%