Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Suzuden Corporation (7480.T)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$5,373.75 - $22,526.48$13,573.07
Multi-Stage$10,890.21 - $11,998.59$11,433.56
Blended Fair Value$12,503.32
Current Price$1,702.00
Upside634.63%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-3.59%14.82%106.60167.66173.7279.2570.04128.0157.8344.7846.9546.46
YoY Growth---36.42%-3.49%119.19%13.16%-45.29%121.37%29.13%-4.63%1.06%73.58%
Dividend Yield--6.06%8.50%7.80%4.16%4.71%10.76%4.26%2.88%3.72%5.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,669.33
(-) Cash Dividends Paid (M)1,466.26
(=) Cash Retained (M)203.08
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)333.87208.67125.20
Cash Retained (M)203.08203.08203.08
(-) Cash Required (M)-333.87-208.67-125.20
(=) Excess Retained (M)-130.79-5.5977.88
(/) Shares Outstanding (M)14.0214.0214.02
(=) Excess Retained per Share-9.33-0.405.55
LTM Dividend per Share104.55104.55104.55
(+) Excess Retained per Share-9.33-0.405.55
(=) Adjusted Dividend95.22104.15110.10
WACC / Discount Rate2.08%2.08%2.08%
Growth Rate0.30%1.30%2.30%
Fair Value$5,373.75$13,573.07$22,526.48
Upside / Downside215.73%697.48%1,223.53%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,669.331,691.021,713.001,735.261,757.811,780.651,834.07
Payout Ratio87.83%88.27%88.70%89.13%89.57%90.00%92.50%
Projected Dividends (M)1,466.261,492.631,519.451,546.701,574.411,602.581,696.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.08%2.08%2.08%
Growth Rate0.30%1.30%2.30%
Year 1 PV (M)1,447.831,462.261,476.70
Year 2 PV (M)1,429.601,458.251,487.18
Year 3 PV (M)1,411.571,454.211,497.70
Year 4 PV (M)1,393.731,450.151,508.26
Year 5 PV (M)1,376.081,446.061,518.86
PV of Terminal Value (M)145,673.53153,081.72160,788.28
Equity Value (M)152,732.34160,352.65168,276.99
Shares Outstanding (M)14.0214.0214.02
Fair Value$10,890.21$11,433.56$11,998.59
Upside / Downside539.85%571.77%604.97%

High-Yield Dividend Screener

« Prev Page 90 of 151 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
688267.SSChina Catalyst Holding Co., Ltd.1.26%$0.3534.87%
8848.TLeopalace21 Corporation1.26%$8.3127.11%
BAUH4.SAExcelsior Alimentos S.A.1.26%$1.1721.88%
CAST.STCastellum AB (publ)1.26%$1.3321.53%
CRHCRH plc1.26%$1.6033.62%
HBEL.BOHumming Bird Education Limited1.26%$0.3036.54%
JCIJohnson Controls International plc1.26%$1.5456.71%
KOG.OLKongsberg Gruppen ASA1.26%$3.4042.40%
OEM-B.STOEM International AB (publ)1.26%$1.7440.26%
SAREGAMA.BOSaregama India Limited1.26%$4.5142.77%
SDPC.JKPT Millennium Pharmacon International Tbk1.26%$2.0015.16%
002448.SZZYNP Corporation1.25%$0.1632.06%
0QLU.LBasler Kantonalbank1.25%$1.1112.42%
145720.KSDentium Co. Ltd.1.25%$599.519.81%
204320.KSMando Corporation1.25%$820.3729.46%
3684.TWOGrand-Tek Technology Co., Ltd.1.25%$0.8029.94%
5819.KLHong Leong Bank Berhad1.25%$0.2813.43%
600633.SSZhejiang Daily Digital Culture Group Co.,Ltd.1.25%$0.1635.54%
600850.SSCETC Digital Technology Co.,Ltd.1.25%$0.3749.83%
603329.SSShanghai Ace Investment & Development Co., Ltd.1.25%$0.1479.14%
603920.SSOlympic Circuit Technology Co., Ltd1.25%$0.6153.40%
6632.TJVCKENWOOD Corporation1.25%$15.0312.26%
9717.TJASTEC Co., Ltd.1.25%$24.2522.00%
9719.TSCSK Corporation1.25%$70.9536.13%
ENTER.ATEntersoft S.A.1.25%$0.1020.30%
ETNEaton Corporation plc1.25%$4.0840.54%
IRFC.BOIndian Railway Finance Corporation Limited1.25%$1.6030.59%
LVC.WALiveChat Software S.A.1.25%$1.4620.71%
ORSTED.COØrsted A/S1.25%$1.6010.19%
000514.SZChongqing Yukaifa Co., Ltd1.24%$0.0655.20%
002346.SZShanghai Zhezhong Group Co.,Ltd1.24%$0.2518.48%
002748.SZJiangxi Selon Industrial Co., Ltd.1.24%$0.1689.09%
1976.TMEISEI INDUSTRIAL Co.,Ltd.1.24%$21.0312.53%
300763.SZGinlong Technologies Co., Ltd.1.24%$0.8839.17%
600871.SSSinopec Oilfield Service Corporation1.24%$0.0381.02%
603585.SSSuli Co., Ltd.1.24%$0.2335.70%
605116.SSAurisco Pharmaceutical Co.,Ltd.1.24%$0.3129.49%
ALWED.PAWedia S.A.1.24%$0.3821.38%
MNC.WAMennica Polska S.A.1.24%$0.606.22%
MTHH.COMT Højgaard Holding A/S1.24%$6.4919.74%
WALL-B.STWallenstam AB (publ)1.24%$0.5117.40%
WRT1V.HEWärtsilä Oyj Abp1.24%$0.3840.46%
041830.KQInBody Co.,Ltd1.23%$400.0016.47%
0QHK.LSeSa S.p.A.1.23%$1.1227.54%
0Y5C.LAllegion plc1.23%$1.9926.83%
300726.SZZhuzhou Hongda Electronics Corp.,Ltd.1.23%$0.6374.98%
300916.SZShenzhen Longtech Smart Control Co., Ltd.1.23%$0.4042.79%
4148.TWAll Cosmos Bio-Tech Holding Corporation1.23%$0.4823.21%
544.SICSE Global Limited1.23%$0.0126.84%
600104.SSSAIC Motor Corporation Limited1.23%$0.1975.02%