Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Kadoya Sesame Mills Incorporated (2612.T)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$4,510.11 - $8,685.43$6,179.69
Multi-Stage$7,282.98 - $8,001.22$7,635.22
Blended Fair Value$6,907.46
Current Price$3,770.00
Upside83.22%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-3.56%6.98%100.07100.18109.9684.97110.07119.95149.83117.3561.1740.75
YoY Growth---0.11%-8.89%29.41%-22.80%-8.24%-19.94%27.69%91.83%50.13%-20.04%
Dividend Yield--2.75%2.74%3.16%2.42%2.73%3.20%3.77%1.94%1.20%1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,646.00
(-) Cash Dividends Paid (M)919.00
(=) Cash Retained (M)1,727.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)529.20330.75198.45
Cash Retained (M)1,727.001,727.001,727.00
(-) Cash Required (M)-529.20-330.75-198.45
(=) Excess Retained (M)1,197.801,396.251,528.55
(/) Shares Outstanding (M)9.209.209.20
(=) Excess Retained per Share130.15151.71166.08
LTM Dividend per Share99.8599.8599.85
(+) Excess Retained per Share130.15151.71166.08
(=) Adjusted Dividend230.00251.56265.94
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate1.15%2.15%3.15%
Fair Value$4,510.11$6,179.69$8,685.43
Upside / Downside19.63%63.92%130.38%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,646.002,702.922,761.072,820.472,881.152,943.143,031.43
Payout Ratio34.73%45.79%56.84%67.89%78.95%90.00%92.50%
Projected Dividends (M)919.001,237.541,569.371,914.902,274.562,648.822,804.07

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate1.15%2.15%3.15%
Year 1 PV (M)1,152.701,164.091,175.49
Year 2 PV (M)1,361.551,388.601,415.92
Year 3 PV (M)1,547.421,593.771,641.04
Year 4 PV (M)1,712.051,780.761,851.53
Year 5 PV (M)1,857.061,950.692,048.06
PV of Terminal Value (M)59,398.0162,392.7465,507.05
Equity Value (M)67,028.7970,270.6673,639.09
Shares Outstanding (M)9.209.209.20
Fair Value$7,282.98$7,635.22$8,001.22
Upside / Downside93.18%102.53%112.23%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%