Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

DENSO Corporation (6902.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$23,854.31 - $28,104.42$26,337.95
Multi-Stage$19,935.13 - $21,876.72$20,887.80
Blended Fair Value$23,612.87
Current Price$1,950.50
Upside1,110.61%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS10.72%7.98%63.1551.0946.4640.5437.9637.9636.8634.2333.2434.28
YoY Growth--23.59%9.98%14.60%6.80%0.00%2.98%7.68%2.99%-3.04%17.02%
Dividend Yield--3.24%2.02%1.93%2.25%2.00%3.61%3.18%2.53%2.80%3.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)403,890.00
(-) Cash Dividends Paid (M)183,308.00
(=) Cash Retained (M)220,582.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)80,778.0050,486.2530,291.75
Cash Retained (M)220,582.00220,582.00220,582.00
(-) Cash Required (M)-80,778.00-50,486.25-30,291.75
(=) Excess Retained (M)139,804.00170,095.75190,290.25
(/) Shares Outstanding (M)2,858.042,858.042,858.04
(=) Excess Retained per Share48.9259.5166.58
LTM Dividend per Share64.1464.1464.14
(+) Excess Retained per Share48.9259.5166.58
(=) Adjusted Dividend113.05123.65130.72
WACC / Discount Rate-1.82%-1.82%-1.82%
Growth Rate5.50%6.50%7.50%
Fair Value$23,854.31$26,337.95$28,104.42
Upside / Downside1,122.98%1,250.32%1,340.88%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)403,890.00430,142.85458,102.14487,878.77519,590.89553,364.30569,965.23
Payout Ratio45.39%54.31%63.23%72.15%81.08%90.00%92.50%
Projected Dividends (M)183,308.00233,604.13289,664.28352,025.27421,269.36498,027.87527,217.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.82%-1.82%-1.82%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)235,696.85237,930.94240,165.04
Year 2 PV (M)294,877.38300,493.97306,163.54
Year 3 PV (M)361,571.03371,950.43382,526.60
Year 4 PV (M)436,569.02453,358.24470,627.10
Year 5 PV (M)520,738.82545,890.70572,005.20
PV of Terminal Value (M)55,125,990.2057,788,596.1460,553,106.28
Equity Value (M)56,975,443.3159,698,220.4262,524,593.76
Shares Outstanding (M)2,858.042,858.042,858.04
Fair Value$19,935.13$20,887.80$21,876.72
Upside / Downside922.05%970.89%1,021.60%

High-Yield Dividend Screener

« Prev Page 58 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
000597.SZNortheast Pharmaceutical Group Co., Ltd.2.72%$0.1454.16%
002282.SZBosun Co., Ltd.2.72%$0.2057.69%
005300.KSLotte Chilsung Beverage Co., Ltd.2.72%$3,646.4052.67%
3019.TWAsia Optical Co., Inc.2.72%$3.9158.36%
5469.TWHannStar Board Corporation2.72%$2.5238.49%
5493.TWOSanlien Technology Corp.2.72%$2.4757.58%
605001.SSQingdao Victall Railway Co., Ltd.2.72%$0.2176.35%
6727.TWacom Co., Ltd.2.72%$22.0470.93%
BEM-R.BKBangkok Expressway and Metro Public Company Limited2.72%$0.1559.21%
BTEBaytex Energy Corp.2.72%$0.0932.39%
CLA-B.STCloetta AB (publ)2.72%$1.1043.72%
EVEN3.SAEven Construtora e Incorporadora S.A.2.72%$0.2044.47%
SNZ.AXSummerset Group Holdings Limited2.72%$0.298.91%
001270.KSBOOKOOK Securities Co., Ltd.2.71%$1,510.8429.90%
033100.KQCheryong Electric Co.,Ltd.2.71%$1,000.1526.62%
0RAR.LStratec SE2.71%$0.6049.62%
2706.TWFirst Hotel Company Ltd.2.71%$0.3560.83%
2734.TSALA Corporation2.71%$30.7339.50%
4051.SRBaazeem Trading Company2.71%$0.1874.35%
601002.SSGem-Year Industrial Co.,Ltd.2.71%$0.1462.84%
601326.SSQinhuangdao Port Co., Ltd.2.71%$0.0932.66%
7224.TShinMaywa Industries, Ltd.2.71%$51.9640.11%
AN3PG.AXAustralia and New Zealand Banking Group Ltd2.71%$2.7663.53%
002478.SZJiangsu Changbao Steeltube Co.,Ltd2.70%$0.2332.58%
0QMS.Ldormakaba Holding AG2.70%$1.7452.32%
0R9D.LAeroporto Guglielmo Marconi di Bologna S.p.A.2.70%$0.2839.70%
2739.TWMy Humble House Hospitality Management Consulting Co., Ltd.2.70%$0.9758.64%
300140.SZCECEP Environmental Protection Equipment Co.,Ltd.2.70%$0.1868.84%
4142.SRRiyadh Cables Group Company2.70%$3.5049.02%
603100.SSChongqing Chuanyi Automation Co., Ltd.2.70%$0.6242.77%
603871.SSJiayou International Logistics Co.,Ltd2.70%$0.3848.36%
605028.SSNingbo Shimao Energy Co.,Ltd2.70%$0.8077.70%
6705.TWOMARTAS Precision Slide Co.,Ltd2.70%$1.8441.49%
688571.SSHangzhou Toka Ink Co., Ltd.2.70%$0.2073.79%
8390.TWOJiin Yeeh Ding Enterprises Corp.2.70%$2.4940.37%
8936.TWOKuo Toong International Co., Ltd.2.70%$1.4843.88%
CMRY.JKPT Cisarua Mountain Dairy Tbk2.70%$150.0160.59%
CRJ.WACreepy Jar S.A.2.70%$10.9346.34%
DHG.AXDomain Holdings Australia Limited2.70%$0.1284.16%
SYNSAM.STSynsam AB (publ)2.70%$1.8063.88%
300481.SZPuyang Huicheng Electronic Material Co., Ltd.2.69%$0.4280.91%
3069.KLMega First Corporation Berhad2.69%$0.0920.68%
3147.TWOJetwell Computer Co., Ltd.2.69%$4.4637.85%
4023.TKureha Corporation2.69%$109.8152.33%
600888.SSXinjiang Joinworld Co.,Ltd.2.69%$0.2247.19%
601139.SSShenzhen Gas Corporation Ltd.2.69%$0.1841.90%
6462.TRiken Corporation2.69%$100.2521.01%
8261.TWAdvanced Power Electronics Co., Ltd.2.69%$2.4949.60%
GPG.STGenova Property Group AB (publ)2.69%$1.0719.48%
QB7.DEQuirin Privatbank AG2.69%$0.0918.14%