Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

YASKAWA Electric Corporation (6506.T)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$5,837.24 - $19,010.41$9,466.47
Multi-Stage$5,621.82 - $6,163.13$5,887.41
Blended Fair Value$7,676.94
Current Price$2,910.00
Upside163.81%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS4.84%17.23%66.5464.5458.4138.3238.2452.5446.9330.7920.5222.22
YoY Growth--3.11%10.49%52.41%0.23%-27.22%11.95%52.43%50.01%-7.66%63.73%
Dividend Yield--1.95%1.08%0.99%0.85%0.72%1.36%1.49%0.70%0.86%1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)57,383.00
(-) Cash Dividends Paid (M)17,741.00
(=) Cash Retained (M)39,642.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,476.607,172.884,303.73
Cash Retained (M)39,642.0039,642.0039,642.00
(-) Cash Required (M)-11,476.60-7,172.88-4,303.73
(=) Excess Retained (M)28,165.4032,469.1335,338.28
(/) Shares Outstanding (M)259.76259.76259.76
(=) Excess Retained per Share108.43125.00136.04
LTM Dividend per Share68.3068.3068.30
(+) Excess Retained per Share108.43125.00136.04
(=) Adjusted Dividend176.73193.30204.34
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate3.52%4.52%5.52%
Fair Value$5,837.24$9,466.47$19,010.41
Upside / Downside100.59%225.31%553.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)57,383.0059,978.2562,690.8865,526.1968,489.7371,587.3073,734.92
Payout Ratio30.92%42.73%54.55%66.37%78.18%90.00%92.50%
Projected Dividends (M)17,741.0025,630.7834,197.9343,487.5953,547.5764,428.5768,204.80

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate3.52%4.52%5.52%
Year 1 PV (M)23,801.1324,031.0524,260.96
Year 2 PV (M)29,489.7830,062.2630,640.24
Year 3 PV (M)34,823.5335,842.4736,881.09
Year 4 PV (M)39,818.3441,379.3142,985.73
Year 5 PV (M)44,489.5146,680.2148,956.37
PV of Terminal Value (M)1,287,881.101,351,297.341,417,187.46
Equity Value (M)1,460,303.401,529,292.631,600,911.84
Shares Outstanding (M)259.76259.76259.76
Fair Value$5,621.82$5,887.41$6,163.13
Upside / Downside93.19%102.32%111.79%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%