Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Doshisha Co.,Ltd. (7483.T)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$2,473.85 - $3,963.26$3,147.87
Multi-Stage$2,097.14 - $2,281.07$2,187.48
Blended Fair Value$2,667.68
Current Price$2,825.00
Upside-5.57%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS8.31%7.76%77.9167.5658.2559.6150.5352.2652.4350.7351.2441.77
YoY Growth--15.32%15.97%-2.28%17.96%-3.30%-0.32%3.34%-0.99%22.68%13.18%
Dividend Yield--3.14%2.86%2.52%3.79%2.92%3.20%2.99%2.02%2.40%2.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)7,835.00
(-) Cash Dividends Paid (M)2,967.00
(=) Cash Retained (M)4,868.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,567.00979.38587.63
Cash Retained (M)4,868.004,868.004,868.00
(-) Cash Required (M)-1,567.00-979.38-587.63
(=) Excess Retained (M)3,301.003,888.634,280.38
(/) Shares Outstanding (M)35.3635.3635.36
(=) Excess Retained per Share93.35109.96121.04
LTM Dividend per Share83.9083.9083.90
(+) Excess Retained per Share93.35109.96121.04
(=) Adjusted Dividend177.25193.86204.94
WACC / Discount Rate13.06%13.06%13.06%
Growth Rate5.50%6.50%7.50%
Fair Value$2,473.85$3,147.87$3,963.26
Upside / Downside-12.43%11.43%40.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)7,835.008,344.288,886.659,464.2910,079.4610,734.6311,056.67
Payout Ratio37.87%48.29%58.72%69.15%79.57%90.00%92.50%
Projected Dividends (M)2,967.004,029.855,218.346,544.318,020.609,661.1710,227.42

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate13.06%13.06%13.06%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,530.923,564.393,597.85
Year 2 PV (M)4,006.174,082.474,159.50
Year 3 PV (M)4,402.084,528.454,657.22
Year 4 PV (M)4,727.164,908.955,095.93
Year 5 PV (M)4,989.085,230.065,480.25
PV of Terminal Value (M)52,505.8655,041.9157,675.03
Equity Value (M)74,161.2777,356.2380,665.78
Shares Outstanding (M)35.3635.3635.36
Fair Value$2,097.14$2,187.48$2,281.07
Upside / Downside-25.77%-22.57%-19.25%

High-Yield Dividend Screener

« Prev Page 50 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
688009.SSChina Railway Signal & Communication Corporation Limited3.25%$0.1855.08%
ALMB.COAlm. Brand A/S3.25%$0.6069.79%
BUDI.JKPT Budi Starch & Sweetener Tbk3.25%$7.0135.52%
0398.HKOriental Watch Holdings Limited3.24%$0.1219.25%
044820.KSCosmax BTI, Inc.3.24%$449.6235.33%
8017.HKTradeGo FinTech Limited3.24%$0.0545.22%
ALPM.PAPrecia S.A.3.24%$0.8632.45%
DGV.MIDigital Value S.p.A.3.24%$0.9315.10%
ULTJ.JKPT Ultrajaya Milk Industry & Trading Company Tbk3.24%$46.5039.75%
004890.KSDongil Industries Co.,Ltd.3.23%$1,262.8723.13%
5297.TWO3s Silicon Tech., Inc.3.23%$0.9261.02%
600219.SSShandong Nanshan Aluminium Co.,Ltd.3.23%$0.1739.17%
601018.SSNingbo Zhoushan Port Company Limited3.23%$0.1248.88%
6448.TBrother Industries, Ltd.3.23%$100.9546.67%
AZE.BRAzelis Group N.V.3.23%$0.3024.74%
FDPFresh Del Monte Produce Inc.3.23%$1.1468.58%
FMM-B.STFM Mattsson Mora Group AB (publ)3.23%$2.2587.42%
ITECH.STI-Tech AB3.23%$1.7450.69%
MTY.TOMTY Food Group Inc.3.23%$1.2473.76%
SKA-B.STSkanska AB (publ)3.23%$8.3155.80%
1179.HKH World Group Limited3.22%$1.2098.76%
2745.TWOLife Travel & Tourist Service Co., Ltd.3.22%$3.4841.20%
3533.TWLotes Co., Ltd3.22%$41.6856.60%
5908.KLDKSH Holdings (Malaysia) Berhad3.22%$0.1920.93%
600886.SSSDIC Power Holdings Co., Ltd.3.22%$0.4251.34%
603566.SSPulike Biological Engineering, Inc.3.22%$0.4095.20%
9583.SRUnited Mining Industries Co.3.22%$1.4581.04%
CBG-R.BKCarabao Group Public Company Limited3.22%$1.4047.30%
ESF.VIEurofins Scientific SE3.22%$2.0162.22%
ETE.ATNational Bank of Greece S.A.3.22%$0.4436.82%
MOTV3.SAMotiva S.A.3.22%$0.4833.62%
NCKL.JKPT Trimegah Bangun Persada Tbk3.22%$37.5729.64%
TEA.AXTasmea Ltd3.22%$0.1338.34%
002283.SZTianrun Industry Technology Co., Ltd.3.21%$0.2065.38%
004840.KSDRB Holding Co., Ltd.3.21%$160.4026.30%
241560.KSDoosan Bobcat Inc.3.21%$1,824.8939.43%
300406.SZBeijing Strong Biotechnologies, Inc.3.21%$0.4256.93%
4088.TAir Water Inc.3.21%$72.4432.93%
603187.SSQingdao Hiron Commercial Cold Chain Co., Ltd.3.21%$0.5050.00%
6250.TYamabiko Corporation3.21%$95.3127.60%
SKF-A.STAB SKF (publ)3.21%$7.9374.23%
002441.SZZhongyeda Electric Co., Ltd.3.20%$0.3077.91%
002991.SZGanyuan Foods Co., Ltd.3.20%$1.8265.31%
300833.SZGuangzhou Haoyang Electronic Co.,Ltd.3.20%$1.3092.60%
688799.SSHunan Warrant Pharmaceutical Co.,Ltd3.20%$1.5367.14%
029530.KSsindoh Co.,Ltd.3.19%$1,500.1429.67%
0RL4.LCatella AB (publ)3.19%$0.9147.34%
5889.TJapan Eyewear Holdings Co., Ltd.3.19%$64.7439.09%
DAPS.BODAPS Advertising Ltd.3.19%$0.6514.79%
PTPS.JKPT Pulau Subur Tbk3.19%$6.0038.20%