Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Brother Industries, Ltd. (6448.T)

Company Dividend Discount ModelIndustry: Business Equipment & SuppliesSector: Industrials

Valuation Snapshot

Stable Growth$10,495.77 - $42,363.00$27,852.52
Multi-Stage$6,465.21 - $7,080.57$6,767.20
Blended Fair Value$17,309.86
Current Price$2,478.50
Upside598.40%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS10.42%13.71%100.2768.1768.5264.1758.0361.0761.0648.8436.6233.57
YoY Growth--47.08%-0.51%6.79%10.57%-4.98%0.03%25.02%33.35%9.09%21.02%
Dividend Yield--4.03%2.35%3.26%2.69%2.62%3.14%2.92%2.23%1.41%3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)54,902.00
(-) Cash Dividends Paid (M)25,625.00
(=) Cash Retained (M)29,277.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10,980.406,862.754,117.65
Cash Retained (M)29,277.0029,277.0029,277.00
(-) Cash Required (M)-10,980.40-6,862.75-4,117.65
(=) Excess Retained (M)18,296.6022,414.2525,159.35
(/) Shares Outstanding (M)255.54255.54255.54
(=) Excess Retained per Share71.6087.7198.45
LTM Dividend per Share100.28100.28100.28
(+) Excess Retained per Share71.6087.7198.45
(=) Adjusted Dividend171.87187.99198.73
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate4.58%5.58%6.58%
Fair Value$10,495.77$27,852.52$42,363.00
Upside / Downside323.47%1,023.77%1,609.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)54,902.0057,967.8561,204.9164,622.7368,231.4172,041.6074,202.85
Payout Ratio46.67%55.34%64.00%72.67%81.33%90.00%92.50%
Projected Dividends (M)25,625.0032,078.9839,173.8646,961.1055,495.8964,837.4468,637.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate4.58%5.58%6.58%
Year 1 PV (M)29,892.8530,178.6730,464.50
Year 2 PV (M)34,016.5234,670.1335,329.97
Year 3 PV (M)37,999.5539,100.0240,221.54
Year 4 PV (M)41,845.4043,468.9545,139.29
Year 5 PV (M)45,557.4647,777.5450,083.33
PV of Terminal Value (M)1,462,836.701,534,122.771,608,161.24
Equity Value (M)1,652,148.461,729,318.081,809,399.87
Shares Outstanding (M)255.54255.54255.54
Fair Value$6,465.21$6,767.20$7,080.57
Upside / Downside160.85%173.04%185.68%

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%