Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Daido Metal Co., Ltd. (7245.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$9,939.22 - $11,715.74$10,976.74
Multi-Stage$6,615.75 - $7,277.54$6,940.31
Blended Fair Value$8,958.52
Current Price$664.00
Upside1,249.18%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-10.61%1.78%20.104.0325.1520.1225.1735.2127.7425.3223.6519.36
YoY Growth--398.42%-83.97%25.00%-20.07%-28.51%26.93%9.56%7.07%22.14%14.89%
Dividend Yield--3.03%0.65%5.12%3.87%4.21%6.45%4.11%2.24%2.33%1.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,846.00
(-) Cash Dividends Paid (M)854.00
(=) Cash Retained (M)1,992.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)569.20355.75213.45
Cash Retained (M)1,992.001,992.001,992.00
(-) Cash Required (M)-569.20-355.75-213.45
(=) Excess Retained (M)1,422.801,636.251,778.55
(/) Shares Outstanding (M)47.1147.1147.11
(=) Excess Retained per Share30.2034.7337.75
LTM Dividend per Share18.1318.1318.13
(+) Excess Retained per Share30.2034.7337.75
(=) Adjusted Dividend48.3352.8655.88
WACC / Discount Rate0.67%0.67%0.67%
Growth Rate2.83%3.83%4.83%
Fair Value$9,939.22$10,976.74$11,715.74
Upside / Downside1,396.87%1,553.12%1,664.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,846.002,955.113,068.403,186.033,308.173,435.003,538.05
Payout Ratio30.01%42.01%54.00%66.00%78.00%90.00%92.50%
Projected Dividends (M)854.001,241.311,657.062,102.872,580.423,091.503,272.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.67%0.67%0.67%
Growth Rate2.83%3.83%4.83%
Year 1 PV (M)1,221.191,233.071,244.94
Year 2 PV (M)1,603.781,635.121,666.77
Year 3 PV (M)2,002.262,061.252,121.38
Year 4 PV (M)2,417.142,512.552,610.74
Year 5 PV (M)2,848.942,990.193,136.98
PV of Terminal Value (M)301,592.38316,544.45332,083.76
Equity Value (M)311,685.71326,976.62342,864.56
Shares Outstanding (M)47.1147.1147.11
Fair Value$6,615.75$6,940.31$7,277.54
Upside / Downside896.35%945.23%996.02%

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%