Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

YASKAWA Electric Corporation (6506.T)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$5,231.05 - $14,399.47$8,089.76
Multi-Stage$5,090.47 - $5,578.60$5,329.98
Blended Fair Value$6,709.87
Current Price$2,910.00
Upside130.58%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS4.84%17.23%66.5464.5458.4138.3238.2452.5446.9330.7920.5222.22
YoY Growth--3.11%10.49%52.41%0.23%-27.22%11.95%52.43%50.01%-7.66%63.73%
Dividend Yield--1.95%1.08%0.99%0.85%0.72%1.36%1.49%0.70%0.86%1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)57,383.00
(-) Cash Dividends Paid (M)17,741.00
(=) Cash Retained (M)39,642.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,476.607,172.884,303.73
Cash Retained (M)39,642.0039,642.0039,642.00
(-) Cash Required (M)-11,476.60-7,172.88-4,303.73
(=) Excess Retained (M)28,165.4032,469.1335,338.28
(/) Shares Outstanding (M)259.76259.76259.76
(=) Excess Retained per Share108.43125.00136.04
LTM Dividend per Share68.3068.3068.30
(+) Excess Retained per Share108.43125.00136.04
(=) Adjusted Dividend176.73193.30204.34
WACC / Discount Rate7.02%7.02%7.02%
Growth Rate3.52%4.52%5.52%
Fair Value$5,231.05$8,089.76$14,399.47
Upside / Downside79.76%178.00%394.83%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)57,383.0059,978.2562,690.8865,526.1968,489.7371,587.3073,734.92
Payout Ratio30.92%42.73%54.55%66.37%78.18%90.00%92.50%
Projected Dividends (M)17,741.0025,630.7834,197.9343,487.5953,547.5764,428.5768,204.80

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.02%7.02%7.02%
Growth Rate3.52%4.52%5.52%
Year 1 PV (M)23,720.3623,949.4924,178.62
Year 2 PV (M)29,289.9529,858.5530,432.61
Year 3 PV (M)34,470.1835,478.7736,506.86
Year 4 PV (M)39,280.5440,820.4342,405.15
Year 5 PV (M)43,739.6745,893.4548,131.24
PV of Terminal Value (M)1,151,779.661,208,494.161,267,421.10
Equity Value (M)1,322,280.351,384,494.841,449,075.59
Shares Outstanding (M)259.76259.76259.76
Fair Value$5,090.47$5,329.98$5,578.60
Upside / Downside74.93%83.16%91.70%

High-Yield Dividend Screener

« Prev Page 42 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0O1S.LAlten S.A.3.81%$4.4339.82%
3607.TKuraudia Holdings Co.,Ltd.3.81%$11.9934.63%
7179.KLLagenda Properties Berhad3.81%$0.0530.12%
8188.HKGME Group Holdings Limited3.81%$0.0423.08%
FC9.DEFCR Immobilien AG3.81%$0.4615.59%
PSGO.JKPT Palma Serasih Tbk3.81%$8.0038.48%
TASA3.SATaurus Armas S.A.3.81%$0.1920.71%
000726.SZLu Thai Textile Co., Ltd.3.80%$0.2741.15%
012750.KSS-1 Corporation3.80%$2,699.9250.51%
603198.SSAnhui Yingjia Distillery Co., Ltd.3.80%$1.5057.46%
8273.TIzumi Co., Ltd.3.80%$113.8567.94%
LMKDC.ISLimak Dogu Anadolu Cimento Sny Ve Tcr AS3.80%$1.0927.90%
THULE.STThule Group AB (publ)3.80%$8.8190.05%
ZUGER.SWZuger Kantonalbank3.80%$335.4837.77%
000430.KSDaewon Kang Up Co., Ltd.3.79%$151.1888.95%
0558.HKL.K. Technology Holdings Limited3.79%$0.1321.83%
1888.HKKingboard Laminates Holdings Limited3.79%$0.5157.98%
603055.SSZhe Jiang Taihua New Material Co., Ltd.3.79%$0.3660.25%
CPU.AXComputershare Limited3.79%$1.2951.79%
INDS.JKPT Indospring Tbk3.79%$8.5681.55%
002120.SZYUNDA Holding Co., Ltd.3.78%$0.2559.62%
6305.THitachi Construction Machinery Co., Ltd.3.78%$175.1342.61%
GROREIT.BKGrande Royal Orchid Hospitality Real Estate Investment Trust with Buy-Back Condition3.78%$0.2834.44%
QNBK.QAQatar National Bank (Q.P.S.C.)3.78%$0.7138.00%
SISB.BKSISB Public Company Limited3.78%$0.4242.68%
078520.KSAble C&C Co., Ltd.3.77%$412.0869.50%
192400.KSCuckoo Holdings Co., Ltd.3.77%$1,087.9926.79%
6435.TWOSinopower Semiconductor, Inc.3.77%$4.2656.41%
6523.TPHC Holdings Corporation3.77%$41.8790.94%
6724.TSeiko Epson Corporation3.77%$74.7647.38%
ASCArdmore Shipping Corporation3.77%$0.3945.12%
BAHN-B.STBahnhof AB (publ)3.77%$2.0097.05%
CNDF.PACaisse Régionale de Crédit Agricole Mutuel Nord de France Société coopérative3.77%$1.0314.19%
0QLT.LGraubündner Kantonalbank3.76%$69.0139.45%
603587.SSDazzle Fashion Co., Ltd3.76%$0.5090.21%
A1OS.DEAll for One Group SE3.76%$1.6250.06%
CWY.AXCleanaway Waste Management Limited3.76%$0.1069.98%
GYT.BKGoodyear (Thailand) Public Company Limited3.76%$7.4022.93%
KARE.ATKarelia Tobacco Company Inc.3.76%$13.3038.58%
THEP.PAThermador Groupe S.A.3.76%$2.9736.00%
000708.SZCitic Pacific Special Steel Group Co., Ltd.3.75%$0.6156.33%
002615.SZZheJiang Haers Vacuum Containers Co.,Ltd.3.75%$0.2979.55%
004980.KSSungshin Cement Co., Ltd3.75%$351.1039.08%
2072.TWOCentury Wind Power Co., Ltd.3.75%$10.1549.95%
3455.TWOUtechzone Co., Ltd.3.75%$4.4995.02%
600519.SSKweichow Moutai Co., Ltd.3.75%$51.6271.84%
KUAS.JKPT Ace Oldfields Tbk3.75%$3.0033.35%
002142.SZBank of Ningbo Co., Ltd.3.74%$1.0524.03%
083420.KSGreen Chemical Co., Ltd.3.74%$240.1458.66%
0QPY.LSonova Holding AG3.74%$8.8746.46%