Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Okamura Corporation (7994.T)

Company Dividend Discount ModelIndustry: Business Equipment & SuppliesSector: Industrials

Valuation Snapshot

Stable Growth$38,313.87 - $45,140.23$42,303.01
Multi-Stage$26,208.70 - $28,759.20$27,460.15
Blended Fair Value$34,881.58
Current Price$2,348.00
Upside1,385.59%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS20.30%15.13%88.0876.0143.4342.1832.6334.9632.5927.9730.2721.54
YoY Growth--15.89%74.99%2.98%29.27%-6.68%7.26%16.55%-7.61%40.51%0.05%
Dividend Yield--3.97%3.40%2.28%3.48%2.17%4.67%2.97%1.72%2.84%2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,483.00
(-) Cash Dividends Paid (M)8,902.00
(=) Cash Retained (M)12,581.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,296.602,685.381,611.23
Cash Retained (M)12,581.0012,581.0012,581.00
(-) Cash Required (M)-4,296.60-2,685.38-1,611.23
(=) Excess Retained (M)8,284.409,895.6310,969.78
(/) Shares Outstanding (M)94.6594.6594.65
(=) Excess Retained per Share87.53104.55115.90
LTM Dividend per Share94.0594.0594.05
(+) Excess Retained per Share87.53104.55115.90
(=) Adjusted Dividend181.58198.61209.95
WACC / Discount Rate2.22%2.22%2.22%
Growth Rate5.50%6.50%7.50%
Fair Value$38,313.87$42,303.01$45,140.23
Upside / Downside1,531.77%1,701.66%1,822.50%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,483.0022,879.4024,366.5625,950.3827,637.1629,433.5730,316.58
Payout Ratio41.44%51.15%60.86%70.57%80.29%90.00%92.50%
Projected Dividends (M)8,902.0011,702.8014,830.0818,314.4722,189.1826,490.2128,042.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.22%2.22%2.22%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)11,340.6911,448.1811,555.67
Year 2 PV (M)13,926.5314,191.7914,459.56
Year 3 PV (M)16,666.4717,144.9017,632.41
Year 4 PV (M)19,567.7120,320.2321,094.25
Year 5 PV (M)22,637.7923,731.2024,866.46
PV of Terminal Value (M)2,396,461.532,512,211.512,632,391.53
Equity Value (M)2,480,600.712,599,047.822,721,999.88
Shares Outstanding (M)94.6594.6594.65
Fair Value$26,208.70$27,460.15$28,759.20
Upside / Downside1,016.21%1,069.51%1,124.84%

High-Yield Dividend Screener

« Prev Page 70 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
6101.TTsugami Corporation2.08%$59.7021.18%
9549.SRAbdulaziz and Mansour Ibrahim Albabtin Co.2.08%$0.5029.71%
FPAR-A.STFastPartner AB (publ)2.08%$0.9755.03%
GRNG.STGränges AB (publ)2.08%$3.0934.78%
ZGNErmenegildo Zegna N.V.2.08%$0.2228.26%
000983.SZShanxi Coking Coal Energy Group Co.,Ltd.2.07%$0.1344.44%
006090.KSOyang Corporation2.07%$187.5543.67%
0O1O.LVetoquinol S.A.2.07%$1.7419.10%
1748.HKXin Yuan Enterprises Group Limited2.07%$0.0462.70%
4677.KLYTL Corporation Berhad2.07%$0.0426.42%
603136.SSJiangsu Tianmu Lake Tourism Co.,Ltd2.07%$0.2464.23%
7965.TZojirushi Corporation2.07%$32.3536.35%
MRSA3B.SAMRS Logística S.A.2.07%$0.8118.86%
OCL.AXObjective Corporation Limited2.07%$0.3457.76%
TRTNTriton International Limited2.07%$1.6528.50%
001219.SZQingdao Foods CO.,LTD.2.06%$0.2955.25%
002351.SZEdifier Technology Co., Ltd.2.06%$0.2553.80%
004830.KSDuksung Co., Ltd.2.06%$100.3019.66%
600120.SSZhejiang Orient Financial Holdings Group Co., Ltd.2.06%$0.1332.28%
600143.SSKingfa Sci. & Tech. Co., Ltd.2.06%$0.4085.82%
7735.TSCREEN Holdings Co., Ltd.2.06%$314.4332.13%
ALSO3.SAAliansce Sonae Shopping Centers S.A.2.06%$0.529.27%
MLIA.JKPT Mulia Industrindo Tbk2.06%$6.9827.72%
REA.AXREA Group Limited2.06%$3.8151.46%
THEON.ASTheon International PLC2.06%$0.5552.53%
000902.SZYONFER Agricultural Technology Co., Ltd.2.05%$0.3226.06%
002938.SZAvary Holding(Shenzhen)Co., Limited2.05%$1.0459.37%
036930.KQJUSUNG ENGINEERING Co., Ltd.2.05%$625.5045.79%
086280.KSHyundai Glovis Co., Ltd.2.05%$3,700.1019.97%
2730.TEDION Corporation2.05%$43.4130.64%
4191.SRAbdullah Saad Mohammed Abo Moati for Bookstores Company2.05%$1.0176.56%
9527.SRAme Company For Medical Supplies2.05%$2.0027.73%
BMIN3.SABanco Mercantil de Investimentos S.A.2.05%$0.4728.32%
GUAR3.SAGuararapes Confecções S.A.2.05%$0.1820.09%
MGROS.ISMigros Ticaret A.S.2.05%$10.8831.41%
MLL.DEMüller - Die lila Logistik AG2.05%$0.106.76%
RAY-A.TOStingray Group Inc.2.05%$0.3039.32%
VIVA3.SAVivara Participações S.A.2.05%$0.6620.93%
268280.KSMiwon Specialty Chemical Co., Ltd.2.04%$2,814.5722.79%
2869.HKGreentown Service Group Co. Ltd.2.04%$0.0917.96%
450330.KQHass2.04%$131.7935.27%
605589.SSJinan Shengquan Group Share Holding Co., Ltd.2.04%$0.5844.86%
CEK.DECeoTronics AG2.04%$0.2634.71%
CSAP.JKPT Catur Sentosa Adiprana Tbk2.04%$6.5030.53%
ROTH.PARothschild & Co SCA2.04%$0.7813.71%
2476.TWG-SHANK Enterprise Co., Ltd.2.03%$1.8549.48%
2852.KLCahya Mata Sarawak Berhad2.03%$0.0328.80%
3788.HKChina Hanking Holdings Limited2.03%$0.0836.16%
4004.SRDallah Healthcare Company2.03%$2.5449.37%
601607.SSShanghai Pharmaceuticals Holding Co., Ltd2.03%$0.3623.77%