Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Maezawa Kyuso Industries Co.,Ltd. (6485.T)

Company Dividend Discount ModelIndustry: ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$1,518.33 - $2,412.95$1,925.46
Multi-Stage$1,432.22 - $1,564.40$1,497.11
Blended Fair Value$1,711.28
Current Price$1,490.00
Upside14.85%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS16.56%7.99%43.8637.7737.4824.2923.2820.3822.3622.7024.3420.33
YoY Growth--16.11%0.77%54.27%4.36%14.22%-8.86%-1.49%-6.75%19.71%0.00%
Dividend Yield--3.58%2.80%3.36%2.73%2.26%2.03%2.27%2.33%3.18%3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,929.00
(-) Cash Dividends Paid (M)466.00
(=) Cash Retained (M)2,463.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)585.80366.13219.68
Cash Retained (M)2,463.002,463.002,463.00
(-) Cash Required (M)-585.80-366.13-219.68
(=) Excess Retained (M)1,877.202,096.882,243.33
(/) Shares Outstanding (M)20.7020.7020.70
(=) Excess Retained per Share90.67101.28108.35
LTM Dividend per Share22.5122.5122.51
(+) Excess Retained per Share90.67101.28108.35
(=) Adjusted Dividend113.18123.79130.86
WACC / Discount Rate11.57%11.57%11.57%
Growth Rate3.83%4.83%5.83%
Fair Value$1,518.33$1,925.46$2,412.95
Upside / Downside1.90%29.23%61.94%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,929.003,070.363,218.533,373.863,536.693,707.373,818.59
Payout Ratio15.91%30.73%45.55%60.36%75.18%90.00%92.50%
Projected Dividends (M)466.00943.461,465.912,036.602,658.953,336.633,532.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.57%11.57%11.57%
Growth Rate3.83%4.83%5.83%
Year 1 PV (M)837.59845.65853.72
Year 2 PV (M)1,155.381,177.741,200.32
Year 3 PV (M)1,425.051,466.621,508.99
Year 4 PV (M)1,651.741,716.301,782.74
Year 5 PV (M)1,840.131,930.472,024.32
PV of Terminal Value (M)22,742.6323,859.1525,019.11
Equity Value (M)29,652.5030,995.9332,389.20
Shares Outstanding (M)20.7020.7020.70
Fair Value$1,432.22$1,497.11$1,564.40
Upside / Downside-3.88%0.48%4.99%

High-Yield Dividend Screener

« Prev Page 40 of 151 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
EMTK.JKPT Elang Mahkota Teknologi Tbk3.98%$43.7848.47%
HOLN.SWHolcim Ltd3.98%$3.1011.12%
TQ5.SIFrasers Property Limited3.98%$0.0560.69%
007860.KSSeoyon Co., Ltd.3.97%$381.928.19%
3217.TWOArgosy Research Inc.3.97%$6.4054.14%
5434.TWTopco Scientific Co.,Ltd.3.97%$11.7659.09%
ALTXC.PATXCOM Group3.97%$0.3035.01%
MND.AXMonadelphous Group Limited3.97%$1.0572.16%
MXI.AXMaxiPARTS Limited3.97%$0.0946.30%
027410.KSBGF Co., Ltd.3.96%$152.8325.29%
CNT.BKChristiani & Nielsen (Thai) Public Company Limited3.96%$0.0456.47%
UCID.JKPT Uni-Charm Indonesia Tbk3.96%$16.8678.76%
002758.SZZJAMP Group Co., Ltd.3.95%$0.4046.30%
4065.KLPPB Group Berhad3.95%$0.4272.75%
600585.SSAnhui Conch Cement Company Limited3.95%$0.8651.83%
8464.TWNien Made Enterprise Co., Ltd.3.95%$14.4964.65%
BRFS3.SABRF S.A.3.95%$0.7131.92%
F34.SIWilmar International Limited3.95%$0.1263.66%
000848.SZCheng De Lolo Company Limited3.94%$0.3355.15%
6412.THeiwa Corporation3.94%$80.0063.34%
DSFIR.ASDSM-Firmenich AG3.94%$2.7199.44%
NDT.MINeodecortech S.p.A.3.94%$0.1528.43%
TCSG.METCS Group Holding PLC3.94%$129.2721.76%
001720.KSShinyoung Securities Co., Ltd.3.93%$5,219.5832.99%
0UKH.LBank of Montreal3.93%$7.0457.77%
282330.KSBGF retail Co. Ltd.3.93%$4,100.0037.49%
4953.TWOWITS Corp.3.93%$4.9184.65%
601528.SSZhejiang Shaoxing RuiFeng Rural Commercial Bank Co.,Ltd3.93%$0.2221.93%
601789.SSNingbo Construction Co., Ltd.3.93%$0.2078.65%
EMAEmera Incorporated3.93%$1.9349.45%
TSPC.JKPT Tempo Scan Pacific Tbk3.93%$111.9033.61%
TTALO.HETerveystalo Oyj3.93%$0.3855.32%
003012.SZGuangdong Dongpeng Holdings Co., Ltd.3.92%$0.2678.10%
300181.SZZhejiang Jolly Pharmaceutical Co.,LTD3.92%$0.6373.60%
6491.TWPegavision Corporation3.92%$11.0253.82%
82800.HKTracker Fund of Hong Kong3.92%$0.9312.85%
DR0.DEDeutsche Rohstoff AG3.92%$1.9626.92%
SIRIP.BKSiri Prime Office Property Fund3.92%$0.2844.51%
SJRShaw Communications Inc.3.92%$1.1880.43%
1437.TWGTM Holdings Corporation3.91%$1.3564.33%
234080.KSJW Lifescience Corporation3.91%$501.2216.27%
3693.TWOAIC Inc.3.91%$10.9261.94%
4863.KLTelekom Malaysia Berhad3.91%$0.3159.49%
PBP.AXProbiotec Limited3.91%$0.1241.70%
SUZB3.SASuzano S.A.3.91%$2.0338.32%
025540.KSKorea Electric Terminal Co., Ltd.3.90%$2,586.5823.65%
AZ2.DEAndritz AG3.90%$2.6055.55%
EUX.FEuwax AG3.90%$1.8582.61%
TPIPP-R.BKTPI Polene Power Public Company Limited3.90%$0.0720.67%
0R9H.LBanca Sistema S.p.A.3.89%$0.0715.44%