Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

USS Co., Ltd. (4732.T)

Company Dividend Discount ModelIndustry: Auto - DealershipsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$4,063.94 - $16,583.58$10,619.18
Multi-Stage$2,076.54 - $2,270.26$2,171.63
Blended Fair Value$6,395.41
Current Price$1,697.50
Upside276.75%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS8.80%7.39%41.6835.1236.6630.0930.3927.3426.3225.1323.6521.72
YoY Growth--18.67%-4.20%21.84%-1.02%11.18%3.88%4.71%6.26%8.88%6.32%
Dividend Yield--2.62%2.56%3.08%2.56%3.14%3.17%2.41%2.38%2.12%2.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)39,448.00
(-) Cash Dividends Paid (M)20,706.00
(=) Cash Retained (M)18,742.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7,889.604,931.002,958.60
Cash Retained (M)18,742.0018,742.0018,742.00
(-) Cash Required (M)-7,889.60-4,931.00-2,958.60
(=) Excess Retained (M)10,852.4013,811.0015,783.40
(/) Shares Outstanding (M)472.58472.58472.58
(=) Excess Retained per Share22.9629.2233.40
LTM Dividend per Share43.8143.8143.81
(+) Excess Retained per Share22.9629.2233.40
(=) Adjusted Dividend66.7873.0477.21
WACC / Discount Rate7.12%7.12%7.12%
Growth Rate5.39%6.39%7.39%
Fair Value$4,063.94$10,619.18$16,583.58
Upside / Downside139.41%525.58%876.94%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)39,448.0041,967.9544,648.8747,501.0650,535.4453,763.6655,376.57
Payout Ratio52.49%59.99%67.49%75.00%82.50%90.00%92.50%
Projected Dividends (M)20,706.0025,177.2030,135.1435,623.7741,690.6648,387.2951,223.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.12%7.12%7.12%
Growth Rate5.39%6.39%7.39%
Year 1 PV (M)23,282.8523,503.7823,724.70
Year 2 PV (M)25,770.9826,262.3726,758.40
Year 3 PV (M)28,172.5728,982.1729,807.14
Year 4 PV (M)30,489.7831,663.5932,870.98
Year 5 PV (M)32,724.7034,307.0235,949.97
PV of Terminal Value (M)840,888.72881,547.93923,764.93
Equity Value (M)981,329.591,026,266.861,072,876.12
Shares Outstanding (M)472.58472.58472.58
Fair Value$2,076.54$2,171.63$2,270.26
Upside / Downside22.33%27.93%33.74%

High-Yield Dividend Screener

« Prev Page 5 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U11.SIUnited Overseas Bank Limited11.62%$4.1058.46%
9543.SRSaudi Networkers Services Company11.60%$8.7072.96%
0688.HKChina Overseas Land & Investment Limited11.57%$1.4538.43%
0QKP.LPhoenix Mecano AG11.55%$51.5065.02%
601668.SSChina State Construction Engineering Corporation Limited11.55%$0.5954.79%
5983.KLMBM Resources Bhd11.49%$0.6069.77%
601800.SSChina Communications Construction Company Limited11.48%$0.9576.83%
0440.HKDah Sing Financial Holdings Limited11.45%$4.0834.85%
H02.SIHaw Par Corporation Limited11.39%$1.8082.18%
EDV.AXEndeavour Group Limited11.35%$0.4279.74%
102260.KSDongsung Chemical Co., Ltd.11.33%$470.0161.08%
092230.KSKPX Holdings Co.,Ltd.11.32%$8,125.9434.75%
9909.HKPowerlong Commercial Management Holdings Limited11.28%$0.2829.74%
SVR.AXSolvar Limited11.25%$0.2083.01%
HOLCO.ASHolland Colours N.V.11.23%$9.8877.82%
RBN-UN.TOBlue Ribbon Income Fund11.23%$0.9343.10%
0066.HKMTR Corporation Limited11.22%$3.3977.76%
3360.HKFar East Horizon Limited11.17%$0.8944.98%
0934.HKSinopec Kantons Holdings Limited11.16%$0.4758.03%
317400.KSXi S&D Inc.11.16%$481.1664.89%
0146.HKTai Ping Carpets International Limited11.12%$0.2151.92%
096760.KSJW Holdings Corporation11.12%$390.8363.07%
3868.HKXinyi Energy Holdings Limited11.12%$0.1360.32%
BMW3.DEBayerische Motoren Werke AG11.11%$10.5291.60%
1109.HKChina Resources Land Limited11.09%$3.0736.44%
2380.HKChina Power International Development Limited11.08%$0.3656.67%
3900.HKGreentown China Holdings Limited11.07%$0.9398.98%
600016.SSChina Minsheng Banking Corp., Ltd.11.06%$0.4261.11%
BFG.AXBell Financial Group Limited11.06%$0.1590.20%
1571.HKXin Point Holdings Limited11.03%$0.4241.05%
601577.SSBank of Changsha Co., Ltd.11.03%$1.0752.50%
IMMOU.BRImmo Moury SCA11.02%$3.5993.20%
2555.HKSichuan Baicha Baidao Industrial Co., Ltd.11.00%$0.7076.19%
POMO3.SAMarcopolo S.A.10.98%$0.6158.30%
IEL.AXIDP Education Limited10.96%$0.6398.92%
1579.HKYihai International Holding Ltd.10.95%$1.4288.97%
SPTO.JKPT Surya Pertiwi Tbk10.93%$70.5268.08%
TOTG.OLTotens Sparebank10.91%$31.6287.19%
1052.HKYuexiu Transport Infrastructure Limited10.89%$0.5162.60%
601919.SSCOSCO SHIPPING Holdings Co., Ltd.10.89%$1.6567.32%
DETEC.HEDetection Technology Oyj10.89%$1.2399.18%
018500.KSDongwon Metal Co., Ltd.10.86%$150.3024.83%
3799.HKDali Foods Group Company Limited10.86%$0.4172.83%
EBRO.MCEbro Foods, S.A.10.86%$2.0177.79%
023590.KSDaou Technology Inc.10.85%$4,297.7041.75%
0392.HKBeijing Enterprises Holdings Limited10.84%$3.4643.30%
NOVC.DENovo Nordisk A/S10.83%$9.9046.60%
0408.HKYip's Chemical Holdings Limited10.81%$0.2048.65%
4342.SRJadwa Investment - Jadwa Reit Saudi Fund10.80%$1.2085.91%
RIAS-B.CORIAS A/S10.79%$73.9373.44%