Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Open Up Group Inc. (2154.T)

Company Dividend Discount ModelIndustry: Staffing & Employment ServicesSector: Industrials

Valuation Snapshot

Stable Growth$1,410.89 - $2,162.82$1,761.64
Multi-Stage$1,255.68 - $1,362.76$1,308.29
Blended Fair Value$1,534.97
Current Price$1,709.00
Upside-10.18%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS34.38%28.63%75.0752.8745.6545.6620.5517.1315.8811.178.917.22
YoY Growth--41.99%15.83%-0.03%122.23%19.95%7.90%42.12%25.41%23.43%19.18%
Dividend Yield--4.39%2.59%2.49%2.84%1.57%1.51%1.23%0.51%0.57%0.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,558.00
(-) Cash Dividends Paid (M)6,526.00
(=) Cash Retained (M)6,032.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,511.601,569.75941.85
Cash Retained (M)6,032.006,032.006,032.00
(-) Cash Required (M)-2,511.60-1,569.75-941.85
(=) Excess Retained (M)3,520.404,462.255,090.15
(/) Shares Outstanding (M)86.9386.9386.93
(=) Excess Retained per Share40.5051.3358.56
LTM Dividend per Share75.0775.0775.07
(+) Excess Retained per Share40.5051.3358.56
(=) Adjusted Dividend115.57126.41133.63
WACC / Discount Rate14.14%14.14%14.14%
Growth Rate5.50%6.50%7.50%
Fair Value$1,410.89$1,761.64$2,162.82
Upside / Downside-17.44%3.08%26.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,558.0013,374.2714,243.6015,169.4316,155.4417,205.5517,721.71
Payout Ratio51.97%59.57%67.18%74.79%82.39%90.00%92.50%
Projected Dividends (M)6,526.007,967.529,568.8711,344.7213,311.0215,484.9916,392.59

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate14.14%14.14%14.14%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)6,914.826,980.377,045.91
Year 2 PV (M)7,207.367,344.647,483.22
Year 3 PV (M)7,415.977,628.867,845.78
Year 4 PV (M)7,551.677,842.098,140.80
Year 5 PV (M)7,624.327,992.588,374.93
PV of Terminal Value (M)72,440.3675,939.2679,572.07
Equity Value (M)109,154.51113,727.79118,462.70
Shares Outstanding (M)86.9386.9386.93
Fair Value$1,255.68$1,308.29$1,362.76
Upside / Downside-26.53%-23.45%-20.26%

High-Yield Dividend Screener

« Prev Page 72 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
TCNTricon Residential Inc.1.98%$0.2253.83%
000617.SZCNPC Capital Company Limited1.97%$0.1955.65%
013580.KSKyeryong Construction Industrial Co., Ltd.1.97%$399.956.19%
600033.SSFujian Expressway Development Co.,Ltd1.97%$0.0827.53%
603337.SSJack Technology Co.,Ltd1.97%$0.8544.29%
603338.SSZhejiang Dingli Machinery Co.,Ltd1.97%$1.1232.10%
605090.SSJiangxi Jovo Energy Co., Ltd1.97%$0.8542.14%
DEZ.DEDeutz AG1.97%$0.1799.16%
KEJU.JKPT Mulia Boga Raya Tbk1.97%$13.0042.56%
LOGN.SWLogitech International S.A.1.97%$1.6036.80%
NTSC.BKNutrition SC Public Company Limited1.97%$0.1213.98%
000220.KSYuyu Pharma, Inc.1.96%$89.7431.97%
000862.SZNing Xia Yin Xing Energy Co.,Ltd1.96%$0.1178.53%
001333.SZZhejiang Guanghua Technology Co., Ltd.1.96%$0.4241.57%
002926.SZHUAXI Securities Co., Ltd.1.96%$0.1831.11%
0QMI.LSGS S.A.1.96%$1.6631.21%
0R4W.LMultitude SE1.96%$0.1219.36%
183300.KQKoMiCo Ltd.1.96%$1,854.5632.39%
600031.SSSany Heavy Industry Co., Ltd1.96%$0.4142.56%
600449.SSNingxia Building Materials Group Co.,Ltd1.96%$0.2439.64%
603477.SSLeshan Giantstar Farming&Husbandry Corporation Limited1.96%$0.3445.55%
603650.SSRed Avenue New Materials Group Co., Ltd.1.96%$0.8689.92%
EQB.TOEQB Inc.1.96%$2.0522.50%
EVROF.ATEvrofarma S.A.1.96%$0.0725.28%
HAGA.ICHagar hf1.96%$2.3034.34%
INISS-B.STInission AB (publ)1.96%$0.9855.65%
TWPC.BKThai Wah Public Company Limited1.96%$0.0632.91%
001358.SZShaoxing Xingxin New Materials Co Ltd1.95%$0.5095.37%
003039.SZGuangdong Shunkong Development Co.,Ltd.1.95%$0.3170.47%
267250.KSHD Hyundai Co., Ltd.1.95%$3,599.8749.88%
4553.TTowa Pharmaceutical Co., Ltd.1.95%$71.0416.94%
688236.SSBeijing Chunlizhengda Medical Instruments Co., Ltd.1.95%$0.4566.78%
MIDI.JKPT Midi Utama Indonesia Tbk1.95%$7.3536.66%
002662.SZBeijing WKW Automotive Parts Co.,Ltd.1.94%$0.0849.66%
002697.SZChengdu Hongqi Chain Co.,Ltd.1.94%$0.1230.44%
0345.HKVitasoy International Holdings Limited1.94%$0.1336.86%
079430.KSHyundai Livart Furniture Company Limited1.94%$131.1521.94%
0GEG.LVaisala Oyj1.94%$0.8548.66%
2229.TCalbee, Inc.1.94%$58.0941.83%
3284.THoosiers Holdings Co., Ltd.1.94%$25.5522.98%
4819.TDigital Garage, Inc.1.94%$52.4275.12%
600061.SSSDIC Capital Co.,Ltd1.94%$0.1529.00%
600356.SSMudanjiang Hengfeng Paper Co.,Ltd1.94%$0.1733.08%
600563.SSXiamen Faratronic Co., Ltd.1.94%$2.0439.85%
688468.SSChemclin Diagnostics Co., Ltd.1.94%$0.1499.41%
9610.SRFirst Avenue for Real Estate De1.94%$0.1216.89%
ADMIE.ATAdmie Holding S.A.1.94%$0.0610.56%
MPHASIS.BOMphasis Limited1.94%$54.4258.27%
TREL-B.STTrelleborg AB (publ)1.94%$7.5646.55%
005740.KSCROWNHAITAI Holdings Co.,Ltd.1.93%$130.059.54%