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

Meidensha Corporation (6508.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$68,535.36 - $80,746.27$75,671.08
Multi-Stage$47,526.03 - $52,157.16$49,798.36
Blended Fair Value$62,734.72
Current Price$5,890.00
Upside965.11%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS11.18%10.96%84.8946.9753.0153.0144.9949.9745.0139.9939.9954.91
YoY Growth--80.71%-11.39%0.00%17.83%-9.97%11.02%12.57%0.00%-27.18%83.03%
Dividend Yield--1.56%1.28%2.65%2.66%2.04%2.86%2.54%2.00%2.08%3.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)18,419.00
(-) Cash Dividends Paid (M)5,570.00
(=) Cash Retained (M)12,849.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,683.802,302.381,381.43
Cash Retained (M)12,849.0012,849.0012,849.00
(-) Cash Required (M)-3,683.80-2,302.38-1,381.43
(=) Excess Retained (M)9,165.2010,546.6311,467.58
(/) Shares Outstanding (M)45.3745.3745.37
(=) Excess Retained per Share202.03232.48252.78
LTM Dividend per Share122.78122.78122.78
(+) Excess Retained per Share202.03232.48252.78
(=) Adjusted Dividend324.81355.26375.56
WACC / Discount Rate1.90%1.90%1.90%
Growth Rate5.50%6.50%7.50%
Fair Value$68,535.36$75,671.08$80,746.27
Upside / Downside1,063.59%1,184.74%1,270.90%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)18,419.0019,616.2420,891.2922,249.2223,695.4225,235.6325,992.70
Payout Ratio30.24%42.19%54.14%66.10%78.05%90.00%92.50%
Projected Dividends (M)5,570.008,276.5611,311.4414,705.8918,493.8322,712.0624,043.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.90%1.90%1.90%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)8,045.988,122.248,198.51
Year 2 PV (M)10,689.9510,893.5611,099.09
Year 3 PV (M)13,510.6913,898.5314,293.73
Year 4 PV (M)16,517.4017,152.6117,805.97
Year 5 PV (M)19,719.7020,672.1721,661.09
PV of Terminal Value (M)2,087,549.022,188,378.422,293,066.79
Equity Value (M)2,156,032.732,259,117.532,366,125.19
Shares Outstanding (M)45.3745.3745.37
Fair Value$47,526.03$49,798.36$52,157.16
Upside / Downside706.89%745.47%785.52%

High-Yield Dividend Screener

« Prev Page 46 of 151 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ATCOLAtlas Corp.3.53%$0.8930.47%
AWC-R.BKAsset World Corp Public Company Limited3.53%$0.0737.62%
CCRO3.SACCR S.A.3.53%$0.4866.57%
HMU.DEHMS Bergbau AG3.53%$1.6929.89%
RAUTE.HERaute Oyj3.53%$0.5226.97%
RWE.DERWE AG3.53%$1.6646.76%
SNL.AXSupply Network Limited3.53%$1.1367.28%
0NHS.LNutrien Ltd.3.52%$2.1858.76%
CELL.MICellularline S.p.A.3.52%$0.0934.70%
INFREA.STInfrea AB3.52%$0.5067.57%
ISSP.JKPT Steel Pipe Industry of Indonesia Tbk3.52%$15.0019.85%
MGAMagna International Inc.3.52%$1.9252.47%
PARP.PAGroupe Partouche S.A.3.52%$0.6438.61%
PKI.TOParkland Corporation3.52%$1.4073.81%
SMU.SNSMU S.A.3.52%$5.4946.99%
161390.KSHankook Tire & Technology Co., Ltd.3.51%$2,000.0025.86%
300360.SZHangzhou Sunrise Technology Co., Ltd.3.51%$0.6152.03%
5106.KLAxis Real Estate Investment Trust3.51%$0.0756.99%
601128.SSJiangsu Changshu Rural Commercial Bank Co., Ltd.3.51%$0.2519.56%
INTP.JKPT Indocement Tunggal Prakarsa Tbk3.51%$259.8143.04%
RATO-A.STRatos AB (publ)3.51%$1.3512.15%
002887.SZTianjin LVYIN Landscape and Ecology Construction Co., Ltd3.50%$0.3384.50%
603062.SSMEGA P&C Advanced Materials (Shanghai) Company Limited3.50%$1.6674.27%
CMCLCaledonia Mining Corporation Plc3.50%$0.9235.87%
DLODLocal Limited3.50%$0.4987.74%
LAZLazard Ltd3.50%$1.7467.48%
TWL.MITraWell Co S.p.A.3.50%$0.2128.69%
WJP.SIVICOM Ltd3.50%$0.0666.95%
005610.KSSPC Samlip Co., Ltd.3.49%$1,803.3945.19%
0RFL.LVAT Group AG3.49%$12.5088.50%
2030.HKCabbeen Fashion Limited3.49%$0.0563.92%
5206.TWOKunyue Development Co., Ltd.3.49%$1.1821.91%
5246.KLWestports Holdings Berhad3.49%$0.2071.36%
5989.TH-One Co.,Ltd.3.49%$49.4414.49%
ACO-X.TOATCO Ltd.3.49%$1.9850.80%
CNICanadian National Railway Company3.49%$3.5050.64%
PEAB3.SACompanhia de Participações Aliança da Bahia3.49%$1.3678.68%
026960.KSDong Suh Companies Inc.3.48%$905.3362.72%
055550.KSShinhan Financial Group Co., Ltd.3.48%$2,668.7426.55%
0QK5.LINFICON Holding AG3.48%$3.4443.54%
6722.TWOWhetron Electronics Co.,Ltd.3.48%$1.9924.71%
HOLM-A.STHolmen AB (publ)3.48%$12.2366.11%
002206.SZZhejiang Hailide New Material Co.,Ltd3.47%$0.2043.30%
3004.SRNorthern Region Cement Company3.47%$0.2579.89%
4129.TWOUnited Orthopedic Corporation3.47%$3.8069.70%
600133.SSWuhan East Lake High Technology Group Co., Ltd.3.47%$0.3287.27%
601995.SSChina International Capital Corporation Limited3.47%$1.2162.35%
6471.TNSK Ltd.3.47%$33.8292.34%
CSED3.SACruzeiro do Sul Educacional S.A.3.47%$0.2130.49%
GPRA.JKPT Perdana Gapuraprima Tbk3.47%$5.0018.12%