Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

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

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$33,082.92 - $39,012.60$36,544.12
Multi-Stage$22,598.12 - $24,914.47$23,733.61
Blended Fair Value$30,138.87
Current Price$1,382.00
Upside2,080.82%
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 Rate-1.65%-1.65%-1.65%
Growth Rate0.60%1.60%2.60%
Fair Value$33,082.92$36,544.12$39,012.60
Upside / Downside2,293.84%2,544.29%2,722.91%

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 Rate-1.65%-1.65%-1.65%
Growth Rate0.60%1.60%2.60%
Year 1 PV (M)1,574.101,589.751,605.39
Year 2 PV (M)2,366.422,413.702,461.44
Year 3 PV (M)3,194.113,290.313,388.43
Year 4 PV (M)4,058.404,222.194,390.88
Year 5 PV (M)4,960.515,212.005,473.59
PV of Terminal Value (M)525,124.74551,748.17579,440.64
Equity Value (M)541,278.27568,476.11596,760.38
Shares Outstanding (M)23.9523.9523.95
Fair Value$22,598.12$23,733.61$24,914.47
Upside / Downside1,535.17%1,617.34%1,702.78%

High-Yield Dividend Screener

« Prev Page 55 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
AUAngloGold Ashanti Plc2.92%$2.5056.24%
000529.SZGuangdong Guanghong Holdings Co.,Ltd.2.91%$0.1898.46%
0383.HKTian An Medicare Limited2.91%$0.0360.45%
105560.KSKB Financial Group Inc.2.91%$3,590.2922.69%
3899.HKCIMC Enric Holdings Limited2.91%$0.2825.59%
BIMAS.ISBIM Birlesik Magazalar A.S.2.91%$15.7864.92%
000951.SZSinotruk Jinan Truck Co., Ltd.2.90%$0.4935.94%
002541.SZAnhui Honglu Steel Construction(Group) Co. Ltd.2.90%$0.4853.40%
060720.KQKHVATEC Co.,Ltd.2.90%$330.7846.02%
0950.HKLee's Pharmaceutical Holdings Limited2.90%$0.0527.09%
0QLK.LHypothekarbank Lenzburg AG2.90%$115.2519.90%
0RMP.LBanque Cantonale de Genève S.A.2.90%$0.7111.87%
600167.SSLuenmei Quantum Co.,Ltd2.90%$0.2065.26%
IBAB.BRIon Beam Applications S.A.2.90%$0.3844.34%
METCO.BKMuramoto Electron (Thailand) Public Company Limited2.90%$8.0015.20%
002852.SZDaodaoquan Grain and Oil Co.,Ltd.2.89%$0.3037.22%
005680.KSSamyoung Electronics Co., Ltd2.89%$300.7749.07%
600526.SSZhejiang Feida Environmental Science & Technology Co., Ltd.2.89%$0.1548.23%
601377.SSIndustrial Securities Co.,Ltd.2.89%$0.2155.11%
688697.SSNeway CNC Equipment (Suzhou) Co., Ltd.2.89%$0.4466.80%
7738.TWOEui2.89%$5.5039.18%
AMXB.MXAmérica Móvil, S.A.B. de C.V.2.89%$0.5443.68%
OMASP.HEOma Säästöpankki Oyj2.89%$0.3625.24%
001200.KSEugene Investment & Securities Co.,Ltd.2.88%$99.9214.37%
002310.KSAsia Paper Manufacturing.Co.,Ltd2.88%$224.2442.56%
3357.TWOTAI-TECH Advanced Electronics Co., Ltd.2.88%$4.6148.95%
600496.SSChangjiang & Jinggong Steel Building (Group) Co., Ltd2.88%$0.1242.56%
603043.SSGuangzhou Restaurant Group Company Limited2.88%$0.5157.82%
PAXPatria Investments Limited2.88%$0.4666.16%
000528.SZGuangxi Liugong Machinery Co., Ltd.2.87%$0.3451.00%
2233.HKWest China Cement Limited2.87%$0.0938.77%
600660.SSFuyao Glass Industry Group Co., Ltd.2.87%$1.8653.34%
603579.SSShanghai Rongtai Health Technology Corporation Limited2.87%$0.6877.63%
EIF.TOExchange Income Corporation2.87%$2.3593.13%
000403.SZPacific Shuanglin Bio-pharmacy Co., Ltd.2.86%$0.3966.45%
002637.SZZanyu Technology Group Co., Ltd.2.86%$0.2980.65%
008260.KSNi Steel Co.,Ltd2.86%$99.9615.43%
0434.HKBoyaa Interactive International Limited2.86%$0.108.21%
0839.HKChina Education Group Holdings Limited2.86%$0.0977.39%
2949.TWOH.H.Galaxy Co., Ltd.2.86%$1.9353.15%
600480.SSLing Yun Industrial Corporation Limited2.86%$0.3556.75%
603373.SSAnbang Save-Guard Group Co.,Ltd.2.86%$1.0990.20%
603380.SSSuzhou Etron Technologies Co.,Ltd.2.86%$1.0977.96%
C09.SICity Developments Limited2.86%$0.2317.08%
0IKK.LDigia Oyj2.85%$0.1939.95%
4432.TWingArc1st Inc.2.85%$103.6268.51%
603998.SSHunan Fangsheng Pharmaceutical Co., Ltd.2.85%$0.3247.62%
FAGR.BRFagron N.V.2.85%$0.6227.65%
SKR.BKSikarin Public Company Limited2.85%$0.2061.04%
TPX-B.TOMolson Coors Canada Inc.2.85%$1.8635.97%