Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Yachiyo Industry Co., Ltd. (7298.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$2,785.38 - $4,952.52$3,699.80
Multi-Stage$4,664.61 - $5,129.58$4,892.61
Blended Fair Value$4,296.21
Current Price$1,382.00
Upside210.87%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2023202220212020201920182017201620152014
DPS-0.68%3.79%29.0614.0316.0324.0524.0530.0652.6022.0421.0421.04
YoY Growth--107.14%-12.50%-33.33%0.00%-20.00%-42.86%138.64%4.76%0.00%5.00%
Dividend Yield--2.49%2.21%2.62%4.82%3.67%2.51%4.71%2.63%1.95%3.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,923.00
(-) Cash Dividends Paid (M)816.00
(=) Cash Retained (M)4,107.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)984.60615.38369.23
Cash Retained (M)4,107.004,107.004,107.00
(-) Cash Required (M)-984.60-615.38-369.23
(=) Excess Retained (M)3,122.403,491.633,737.78
(/) Shares Outstanding (M)23.9523.9523.95
(=) Excess Retained per Share130.36145.77156.05
LTM Dividend per Share34.0734.0734.07
(+) Excess Retained per Share130.36145.77156.05
(=) Adjusted Dividend164.43179.84190.12
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate0.60%1.60%2.60%
Fair Value$2,785.38$3,699.80$4,952.52
Upside / Downside101.55%167.71%258.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,923.005,001.825,081.905,163.265,245.925,329.915,489.81
Payout Ratio16.58%31.26%45.95%60.63%75.32%90.00%92.50%
Projected Dividends (M)816.001,563.582,334.893,130.493,950.974,796.925,078.07

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate0.60%1.60%2.60%
Year 1 PV (M)1,453.161,467.601,482.05
Year 2 PV (M)2,016.752,057.042,097.73
Year 3 PV (M)2,512.992,588.682,665.87
Year 4 PV (M)2,947.653,066.613,189.13
Year 5 PV (M)3,326.043,494.673,670.06
PV of Terminal Value (M)99,471.94104,515.09109,760.75
Equity Value (M)111,728.52117,189.68122,865.59
Shares Outstanding (M)23.9523.9523.95
Fair Value$4,664.61$4,892.61$5,129.58
Upside / Downside237.53%254.02%271.17%

High-Yield Dividend Screener

« Prev Page 5 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PFEPfizer Inc.6.75%$1.7098.83%
COGCabot Oil & Gas Corporation6.71%$1.4952.20%
VZVerizon Communications Inc.6.66%$2.7057.56%
ACAssociated Capital Group, Inc.6.63%$2.2186.94%
VACMarriott Vacations Worldwide Corporation6.62%$3.9078.61%
SSTKShutterstock, Inc.6.61%$1.2475.34%
EPDEnterprise Products Partners L.P.6.60%$2.1280.06%
SXCSunCoke Energy, Inc.6.57%$0.4863.44%
DINDine Brands Global, Inc.6.56%$2.1890.98%
CBLCBL & Associates Properties, Inc.6.54%$2.4261.13%
CRICarter's, Inc.6.47%$2.1585.39%
KYNKayne Anderson Energy Infrastructure Fund, Inc.6.47%$0.8035.36%
SMMCXWestern Asset Managed Municipals Fund Class C6.45%$0.9671.65%
HESMHess Midstream LP6.39%$2.2187.39%
WRB-PFW.R. Berkley Corporation 5.10%6.38%$1.2726.69%
RMTRoyce Micro-Cap Trust, Inc.6.37%$0.6732.29%
PNFPIMCO New York Municipal Income Fund6.30%$0.4854.92%
ENREnergizer Holdings, Inc.6.29%$1.2536.44%
UPSUnited Parcel Service, Inc.6.29%$6.3598.06%
NWBINorthwest Bancshares, Inc.6.27%$0.7593.81%
UIHCUnited Insurance Holdings Corp.6.27%$0.485.99%
TROWT. Rowe Price Group, Inc.6.24%$6.5369.41%
JRSHJerash Holdings (US), Inc.6.20%$0.190.52%
MUABlackRock MuniAssets Fund, Inc.6.14%$0.6673.39%
VKIInvesco Advantage Municipal Income Trust II6.11%$0.5676.68%
GL-PDGlobe Life Inc. 4.25% Junior Su6.10%$1.037.35%
CLNYColony Capital, Inc.6.07%$0.5213.43%
OMFOneMain Holdings, Inc.6.07%$4.2071.06%
VICIVICI Properties Inc.6.07%$1.7165.54%
IMMRImmersion Corporation6.06%$0.3914.22%
KRNYKearny Financial Corp.5.99%$0.4493.99%
DMFBNY Mellon Municipal Income, Inc.5.97%$0.4129.64%
UNBUnion Bankshares, Inc.5.96%$1.4157.02%
ARTMXArtisan Mid Cap Fund Inv Shs5.91%$1.9591.77%
SABASaba Capital Income & Opportunities Fund II5.87%$0.4924.55%
BRDBeard Energy Transition Acquisition Corp.5.86%$0.6395.51%
ETRNEquitrans Midstream Corporation5.81%$0.7269.91%
EHLDVEuroholdings Ltd5.80%$0.285.02%
REPXRiley Exploration Permian, Inc.5.80%$1.5438.01%
AIIAmerican Integrity Insurance Group, Inc.5.79%$1.1726.25%
VRTSVirtus Investment Partners, Inc.5.75%$9.3547.12%
CXHMFS Investment Grade Municipal Trust5.74%$0.4680.40%
GESGuess', Inc.5.72%$0.9661.52%
KRCKilroy Realty Corporation5.71%$2.1779.80%
WRB-PEW. R. Berkley Corporation 5.70% SB DB 20585.68%$1.2726.69%
LEOBNY Mellon Strategic Municipals, Inc.5.66%$0.3637.22%
WLYBJohn Wiley & Sons, Inc.5.64%$1.7692.90%
KMPBKemper Corporation 5.875% Fixed5.60%$1.3132.45%
CBTXCBTX, Inc.5.56%$1.6354.55%
0HST.LCampbell Soup Company5.53%$1.5580.10%