Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

KYB Corporation (7242.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$6,340.14 - $10,567.71$8,203.36
Multi-Stage$11,891.05 - $13,082.34$12,475.13
Blended Fair Value$10,339.25
Current Price$3,925.00
Upside163.42%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS0.00%8.82%120.43137.0186.2467.010.000.0041.3972.4156.9062.09
YoY Growth---12.10%58.86%28.71%0.00%0.00%-100.00%-42.84%27.26%-8.35%20.00%
Dividend Yield--4.04%5.03%3.42%4.33%0.00%0.00%2.62%2.87%1.98%3.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)26,852.00
(-) Cash Dividends Paid (M)6,361.00
(=) Cash Retained (M)20,491.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,370.403,356.502,013.90
Cash Retained (M)20,491.0020,491.0020,491.00
(-) Cash Required (M)-5,370.40-3,356.50-2,013.90
(=) Excess Retained (M)15,120.6017,134.5018,477.10
(/) Shares Outstanding (M)49.3849.3849.38
(=) Excess Retained per Share306.19346.97374.16
LTM Dividend per Share128.81128.81128.81
(+) Excess Retained per Share306.19346.97374.16
(=) Adjusted Dividend435.00475.78502.97
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate-0.30%0.70%1.70%
Fair Value$6,340.14$8,203.36$10,567.71
Upside / Downside61.53%109.00%169.24%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)26,852.0027,039.1927,227.6927,417.5127,608.6427,801.1128,635.14
Payout Ratio23.69%36.95%50.21%63.48%76.74%90.00%92.50%
Projected Dividends (M)6,361.009,991.3313,671.9717,403.4421,186.2725,021.0026,487.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate-0.30%0.70%1.70%
Year 1 PV (M)9,285.119,378.249,471.37
Year 2 PV (M)11,807.5112,045.5612,285.99
Year 3 PV (M)13,967.7314,392.2614,825.31
Year 4 PV (M)15,801.8816,445.4817,108.54
Year 5 PV (M)17,342.9318,230.3419,153.70
PV of Terminal Value (M)519,012.29545,569.17573,202.19
Equity Value (M)587,217.44616,061.05646,047.11
Shares Outstanding (M)49.3849.3849.38
Fair Value$11,891.05$12,475.13$13,082.34
Upside / Downside202.96%217.84%233.31%

High-Yield Dividend Screener

« Prev Page 47 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4588.KLUMW Holdings Berhad3.46%$0.1722.64%
600039.SSSichuan Road & Bridge Co.,Ltd3.46%$0.3438.73%
6179.TWOATE Energy International Co., Ltd.3.46%$1.0161.93%
CCECCapital Clean Energy Carriers Corp.3.46%$0.7114.75%
PPGL.JKPT Prima Globalindo Logistik Tbk3.46%$6.5459.35%
4280.SRKingdom Holding Company3.45%$0.2761.01%
4731.KLScientex Berhad3.45%$0.1235.19%
600956.SSChina Suntien Green Energy Corporation Limited3.45%$0.2560.39%
9310.TJapan Transcity Corporation3.45%$39.1840.54%
A2B.AXA2B Australia Limited3.45%$0.0510.73%
JUBILE.BKJubilee Enterprise Public Company Limited3.45%$0.2442.76%
OBS.DEOrbis AG3.45%$0.2029.66%
SNGR.LSNGN Romgaz S.A.3.45%$0.3545.29%
T.MEIPJSC T-Technologies3.45%$108.9019.03%
002546.SZNanjing Xinlian Electronics Co., Ltd3.44%$0.2428.69%
003010.KSHaein Corporation3.44%$184.3018.44%
1861.HKPrecious Dragon Technology Holdings Limited3.44%$0.0713.56%
2M6.DEMedtronic plc3.44%$2.8175.86%
353810.KQEASY BIO,Inc.3.44%$200.0033.23%
4523.TEisai Co., Ltd.3.44%$160.1791.46%
8951.TNippon Building Fund Incorporation3.44%$4,915.8152.71%
OND.WAOnde S.A.3.44%$0.3087.35%
4540.TTsumura & Co.3.43%$139.6637.89%
6764.TWOAce Edulink Co., Ltd.3.43%$1.0084.07%
688366.SSShanghai Haohai Biological Technology Co., Ltd.3.43%$1.5189.50%
9028.TZERO Co., Ltd.3.43%$138.3233.30%
MGLU3.SAMagazine Luiza S.A.3.43%$0.3061.17%
002555.SZ37 Interactive Entertainment Network Technology Group Co., Ltd.3.42%$0.8156.85%
002993.SZDongguan Aohai Technology Co., Ltd.3.42%$1.5079.56%
2472.TWLelon Electronics Corp.3.42%$4.0255.54%
3060.SRYanbu Cement Company3.42%$0.5071.47%
3116.TToyota Boshoku Corporation3.42%$85.9881.58%
4299.THIMACS, Ltd.3.42%$44.9543.10%
CGAS3.SACompanhia de Gás de São Paulo - COMGÁS3.42%$4.1133.65%
HSN.AXHansen Technologies Limited3.42%$0.1857.93%
2291.HKLEPU ScienTech Medical Technology (Shanghai) Co., Ltd.3.41%$0.5638.72%
3355.TKuriyama Holdings Corporation3.41%$56.5527.28%
600638.SSShanghai New Huang Pu Industrial Group Co., Ltd.3.41%$0.2291.32%
OFSS.BOOracle Financial Services Software Limited3.41%$263.6797.03%
SVI.BKSVI Public Company Limited3.41%$0.2562.32%
2428.TWellnet Corporation3.40%$22.0138.29%
600572.SSZhejiang CONBA Pharmaceutical Co.,Ltd.3.40%$0.1555.59%
601216.SSInner Mongolia Junzheng Energy & Chemical Group Co.,Ltd.3.40%$0.1641.07%
7447.TNagaileben Co., Ltd.3.40%$61.1173.38%
AHOG.DEKoninklijke Ahold Delhaize N.V.3.40%$1.1951.79%
CRC-R.BKCentral Retail Corporation Public Company Limited3.40%$0.6152.01%
SSM.AXService Stream Limited3.40%$0.0853.67%
TGHTextainer Group Holdings Limited3.40%$1.7034.66%
TRA.AXTurners Automotive Group Limited3.40%$0.2439.34%
0RD8.LXior Student Housing N.V.3.39%$0.9949.30%