Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Makita Corporation (6586.T)

Company Dividend Discount ModelIndustry: Manufacturing - Tools & AccessoriesSector: Industrials

Valuation Snapshot

Stable Growth$11,274.33 - $58,663.31$22,758.60
Multi-Stage$8,596.56 - $9,420.46$9,000.84
Blended Fair Value$15,879.72
Current Price$4,806.00
Upside230.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS1.38%3.85%67.3621.2273.0670.0253.7862.9061.8951.7451.2359.85
YoY Growth--217.51%-70.96%4.34%30.20%-14.50%1.64%19.61%0.99%-14.40%29.66%
Dividend Yield--1.51%0.49%1.81%2.07%1.03%1.61%1.63%1.04%1.23%1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)79,936.00
(-) Cash Dividends Paid (M)29,595.00
(=) Cash Retained (M)50,341.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)15,987.209,992.005,995.20
Cash Retained (M)50,341.0050,341.0050,341.00
(-) Cash Required (M)-15,987.20-9,992.00-5,995.20
(=) Excess Retained (M)34,353.8040,349.0044,345.80
(/) Shares Outstanding (M)267.58267.58267.58
(=) Excess Retained per Share128.39150.79165.73
LTM Dividend per Share110.60110.60110.60
(+) Excess Retained per Share128.39150.79165.73
(=) Adjusted Dividend238.99261.39276.33
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate4.15%5.15%6.15%
Fair Value$11,274.33$22,758.60$58,663.31
Upside / Downside134.59%373.55%1,120.63%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)79,936.0084,051.0888,378.0192,927.6997,711.58102,741.75105,824.00
Payout Ratio37.02%47.62%58.21%68.81%79.40%90.00%92.50%
Projected Dividends (M)29,595.0040,024.0351,448.3963,942.9477,587.5692,467.5797,887.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate4.15%5.15%6.15%
Year 1 PV (M)37,274.3637,632.2637,990.16
Year 2 PV (M)44,622.1645,483.1846,352.42
Year 3 PV (M)51,648.8653,150.9554,681.88
Year 4 PV (M)58,364.6260,638.7262,978.63
Year 5 PV (M)64,779.3367,949.5971,242.78
PV of Terminal Value (M)2,043,608.642,143,621.712,247,512.66
Equity Value (M)2,300,297.982,408,476.402,520,758.53
Shares Outstanding (M)267.58267.58267.58
Fair Value$8,596.56$9,000.84$9,420.46
Upside / Downside78.87%87.28%96.01%

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%