Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Tosei Corporation (8923.T)

Company Dividend Discount ModelIndustry: Real Estate - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$24,634.54 - $29,023.67$27,199.43
Multi-Stage$11,203.92 - $12,291.24$11,737.45
Blended Fair Value$19,468.44
Current Price$1,267.00
Upside1,436.58%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.01%23.59%32.9224.8418.719.2420.5915.0112.4510.957.955.96
YoY Growth--32.53%32.75%102.44%-55.12%37.24%20.57%13.70%37.69%33.39%50.52%
Dividend Yield--2.71%2.43%2.54%1.70%3.96%2.58%2.44%1.64%2.08%1.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)14,152.99
(-) Cash Dividends Paid (M)3,828.47
(=) Cash Retained (M)10,324.52
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,830.601,769.121,061.47
Cash Retained (M)10,324.5210,324.5210,324.52
(-) Cash Required (M)-2,830.60-1,769.12-1,061.47
(=) Excess Retained (M)7,493.938,555.409,263.05
(/) Shares Outstanding (M)96.9896.9896.98
(=) Excess Retained per Share77.2788.2295.52
LTM Dividend per Share39.4839.4839.48
(+) Excess Retained per Share77.2788.2295.52
(=) Adjusted Dividend116.75127.70134.99
WACC / Discount Rate4.37%4.37%4.37%
Growth Rate5.50%6.50%7.50%
Fair Value$24,634.54$27,199.43$29,023.67
Upside / Downside1,844.32%2,046.76%2,190.74%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)14,152.9915,072.9316,052.6817,096.1018,207.3519,390.8219,972.55
Payout Ratio27.05%39.64%52.23%64.82%77.41%90.00%92.50%
Projected Dividends (M)3,828.475,974.988,384.3711,081.7314,094.3317,451.7418,474.61

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.37%4.37%4.37%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)5,671.075,724.825,778.58
Year 2 PV (M)7,553.147,697.007,842.23
Year 3 PV (M)9,475.309,747.3110,024.46
Year 4 PV (M)11,438.2211,878.1012,330.55
Year 5 PV (M)13,442.5414,091.8214,765.95
PV of Terminal Value (M)1,038,960.741,089,142.941,141,245.72
Equity Value (M)1,086,541.011,138,281.991,191,987.48
Shares Outstanding (M)96.9896.9896.98
Fair Value$11,203.92$11,737.45$12,291.24
Upside / Downside784.29%826.40%870.11%

High-Yield Dividend Screener

« Prev Page 44 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600583.SSOffshore Oil Engineering Co.,Ltd3.66%$0.2043.97%
601038.SSFirst Tractor Company Limited3.66%$0.5271.49%
601083.SSShanghai Jinjiang Shipping (Group) Co., Ltd.3.66%$0.4135.56%
601860.SSJiangsu Zijin Rural Commercial Bank Co.,Ltd3.66%$0.1025.05%
ENTEL.SNEmpresa Nacional de Telecomunicaciones S.A.3.66%$179.3263.27%
GGRM.JKPT Gudang Garam Tbk3.66%$500.0087.83%
GOB.DECompagnie de Saint-Gobain S.A.3.66%$3.1932.66%
HCLTECH.BOHCL Technologies Limited3.66%$60.0195.42%
LDA.MCLínea Directa Aseguradora, S.A.3.66%$0.0445.97%
QUB.AXQube Holdings Limited3.66%$0.1892.53%
RCIRogers Communications Inc.3.66%$1.3911.08%
RYRoyal Bank of Canada3.66%$6.2443.22%
VTWR.DEVantage Towers AG3.66%$1.1972.52%
2103.TWTSRC Corporation3.65%$0.5586.36%
383800.KSLX Holdings Corp.3.65%$289.9515.18%
3978.HKChina Beststudy Education Group3.65%$0.1427.04%
4952.TWGeneralplus Technology Inc.3.65%$1.2983.85%
QAL.AXQualitas Limited3.65%$0.1366.09%
300628.SZYealink Network Technology Co., Ltd.3.64%$1.3064.58%
688517.SSJinGuan Electric Co., Ltd.3.64%$0.5791.64%
CEZ.PRCEZ, a. s.3.64%$47.1187.97%
EB5.SIFirst Resources Limited3.64%$0.0840.25%
HEIJM.ASKoninklijke Heijmans N.V.3.64%$2.5236.26%
NOVN.SWNovartis AG3.64%$3.9954.32%
0631.HKSany Heavy Equipment International Holdings Company Limited3.63%$0.3138.50%
0MT8.LDrägerwerk AG & Co. KGaA3.63%$2.0031.00%
0N9Z.LEVS Broadcast Equipment S.A.3.63%$1.3426.19%
267980.KQMaeil Dairies Co., Ltd.3.63%$1,244.0920.37%
600968.SSCNOOC Energy Technology & Services Limited3.63%$0.1437.04%
AALI.JKPT Astra Agro Lestari Tbk3.63%$267.9736.41%
EKTER.ATEkter S.A.3.63%$0.1322.08%
IGM.TOIGM Financial Inc.3.63%$2.2551.57%
018670.KSSK Gas Co., Ltd.3.62%$7,934.7324.18%
0RGI.LCosmo Pharmaceuticals N.V.3.62%$3.8148.74%
101530.KSHaitai Confectionery&Foods Co.,ltd.3.62%$250.1327.55%
230360.KQEchomarketing Co.,Ltd.3.62%$503.2355.69%
SANB11.SABanco Santander (Brasil) S.A.3.62%$1.2276.05%
SBSP3.SACompanhia de Saneamento Básico do Estado de São Paulo - SABESP3.62%$4.8245.66%
000786.SZBeijing New Building Materials Public Limited Company3.61%$0.9049.35%
003013.SZGuangzhou Metro Design & Research Institute Co., Ltd.3.61%$0.5137.72%
272550.KSSamyang Packaging Corporation3.61%$482.8352.27%
300908.SZZhongjing Food Co., Ltd.3.61%$1.0081.13%
4188.TMitsubishi Chemical Group Corporation3.61%$33.0539.87%
600332.SSGuangzhou Baiyunshan Pharmaceutical Holdings Company Limited3.61%$0.9350.53%
600742.SSChangchun FAWAY Automobile Components Co.,Ltd3.61%$0.3653.61%
600928.SSBank of Xi'an Co.,Ltd.3.61%$0.1322.27%
CTD.AXCorporate Travel Management Limited3.61%$0.5847.61%
SAMTEL.BKSamart Telcoms Public Company Limited3.61%$0.1583.39%
0K9W.ILHuhtamäki Oyj3.60%$1.0756.07%
0M6I.LHeijmans N.V.3.60%$2.5236.26%