Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Otsuka Holdings Co., Ltd. (4578.T)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$16,766.49 - $38,623.77$24,498.79
Multi-Stage$24,728.59 - $27,181.10$25,931.39
Blended Fair Value$25,215.09
Current Price$7,859.00
Upside220.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.74%2.82%125.33104.48104.30105.10104.56104.30103.80102.99102.6991.54
YoY Growth--19.96%0.17%-0.76%0.52%0.24%0.48%0.79%0.30%12.17%-3.54%
Dividend Yield--1.62%1.65%2.48%2.48%2.23%2.47%2.38%1.93%2.04%2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)449,106.00
(-) Cash Dividends Paid (M)70,975.00
(=) Cash Retained (M)378,131.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)89,821.2056,138.2533,682.95
Cash Retained (M)378,131.00378,131.00378,131.00
(-) Cash Required (M)-89,821.20-56,138.25-33,682.95
(=) Excess Retained (M)288,309.80321,992.75344,448.05
(/) Shares Outstanding (M)532.68532.68532.68
(=) Excess Retained per Share541.24604.47646.63
LTM Dividend per Share133.24133.24133.24
(+) Excess Retained per Share541.24604.47646.63
(=) Adjusted Dividend674.48737.71779.87
WACC / Discount Rate5.93%5.93%5.93%
Growth Rate1.83%2.83%3.83%
Fair Value$16,766.49$24,498.79$38,623.77
Upside / Downside113.34%211.73%391.46%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)449,106.00461,830.50474,915.53488,371.29502,208.30516,437.34531,930.46
Payout Ratio15.80%30.64%45.48%60.32%75.16%90.00%92.50%
Projected Dividends (M)70,975.00141,518.24216,001.89294,592.63377,463.39464,793.61492,035.68

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.93%5.93%5.93%
Growth Rate1.83%2.83%3.83%
Year 1 PV (M)132,297.05133,596.20134,895.35
Year 2 PV (M)188,770.03192,495.67196,257.71
Year 3 PV (M)240,677.29247,837.48255,138.29
Year 4 PV (M)288,287.50299,779.30311,611.28
Year 5 PV (M)331,855.39348,472.61365,748.94
PV of Terminal Value (M)11,990,631.4412,591,046.5913,215,276.42
Equity Value (M)13,172,518.7113,813,227.8514,478,928.00
Shares Outstanding (M)532.68532.68532.68
Fair Value$24,728.59$25,931.39$27,181.10
Upside / Downside214.65%229.96%245.86%

High-Yield Dividend Screener

« Prev Page 41 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
5271.KLPecca Group Berhad3.89%$0.0781.04%
8183.TWOInfo-Tek Corporation3.89%$1.3053.03%
BDMS-R.BKBangkok Dusit Medical Services Public Company Limited3.89%$0.7572.62%
DANHOS13.MXFibra Danhos3.89%$1.0936.98%
FPE.DEFuchs Petrolub SE3.89%$1.1751.86%
S63.SISingapore Technologies Engineering Ltd3.89%$0.3372.94%
SONIC.BKSonic Interfreight Public Company Limited3.89%$0.0633.00%
0QMW.LKuehne + Nagel International AG3.88%$9.9598.58%
600861.SSFESCO Group Co., Ltd.3.88%$0.7134.85%
CIV.PACaisse régionale de Crédit Agricole Mutuel d'Ille-et-Vilaine Société coopérative3.88%$4.0518.13%
DIR-UN.TODream Industrial Real Estate Investment Trust3.88%$0.4965.95%
GGBR3.SAGerdau S.A.3.88%$0.6845.15%
HMC.AXHMC Capital Limited3.88%$0.1611.87%
000728.SZGuoyuan Securities Company Limited3.87%$0.3252.50%
2145.HKShanghai Chicmax Cosmetic Co., Ltd.3.87%$2.6964.24%
600025.SSHuaneng Lancang River Hydropower Inc.3.87%$0.3575.95%
603970.SSSino-Agri Leading Biosciences Co.,Ltd3.87%$0.5074.51%
6509.TWOTaiwan Hopax Chems.Mfg.Co.,Ltd.3.87%$1.2549.65%
AKZA.ASAkzo Nobel N.V.3.87%$2.3195.66%
1763.HKChina Isotope & Radiation Corporation3.86%$0.8332.12%
600761.SSAnhui Heli Co.,Ltd.3.86%$0.8153.66%
605337.SSZhe Jiang Li Zi Yuan Food Co.,Ltd.3.86%$0.4692.31%
BOSS.DEHugo Boss AG3.86%$1.4043.29%
GOFORE.HEGofore Oyj3.86%$0.5283.77%
LOGO.ISLogo Yazilim Sanayi ve Ticaret A.S.3.86%$5.9443.46%
PKTM.VIPIERER Mobility AG3.86%$0.583.67%
SICT.BKSilicon Craft Technology Public Company Limited3.86%$0.0951.68%
000591.SZCECEP Solar Energy Co.,Ltd.3.85%$0.1763.11%
0QKI.LSwisscom AG3.85%$22.0191.35%
215200.KQMegaStudyEdu Co. Ltd3.85%$1,569.9734.80%
2163.TArtner Co.,Ltd.3.85%$81.5765.08%
3265.TWOWinstek Semiconductor Co., Ltd.3.85%$4.8095.49%
6301.TKomatsu Ltd.3.85%$192.6642.48%
9563.SRBena Steel Industries Co.3.85%$1.5884.07%
CPN-R.BKCentral Pattana Public Company Limited3.85%$2.1257.57%
000080.KSHITEJINRO Co., Ltd.3.84%$700.2055.98%
601921.SSZhejiang Publishing & Media Co., Ltd.3.84%$0.3051.98%
9945.TWRuentex Development Co.,Ltd.3.84%$1.1433.31%
AGUAS-A.SNAguas Andinas S.A.3.84%$14.2270.41%
TNKTeekay Tankers Ltd.3.84%$1.9821.29%
WALMEX.MXWal-Mart de México, S.A.B. de C.V.3.84%$2.1674.07%
000810.KSSamsung Fire & Marine Insurance Co., Ltd.3.83%$19,037.8640.33%
0QPW.LZug Estates Holding AG3.83%$85.0029.91%
9910.TWFeng Tay Enterprises Co., Ltd.3.83%$4.3186.98%
CTC-A.TOCanadian Tire Corporation, Limited3.83%$6.7249.69%
LOR.DEL'Oréal S.A.3.83%$13.9859.38%
SOBOSouth Bow Corporation3.83%$1.0769.36%
0799.HKIGG Inc3.82%$0.1512.76%
105630.KSHansae Co., Ltd.3.82%$500.3039.98%
SIX2.DESixt SE3.82%$2.7144.65%