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

YAMADA Consulting Group Co.,Ltd. (4792.T)

Company Dividend Discount ModelIndustry: Consulting ServicesSector: Industrials

Valuation Snapshot

Stable Growth$1,594.04 - $2,690.46$2,072.98
Multi-Stage$1,370.93 - $1,489.74$1,429.29
Blended Fair Value$1,751.14
Current Price$1,860.00
Upside-5.85%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS12.07%13.54%80.8765.8150.8039.8037.7945.7545.7436.0331.1127.50
YoY Growth--22.89%29.55%27.64%5.30%-17.38%0.02%26.93%15.84%13.12%21.04%
Dividend Yield--5.00%3.15%3.15%3.63%3.22%3.41%2.22%1.13%1.65%2.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,389.65
(-) Cash Dividends Paid (M)1,469.76
(=) Cash Retained (M)919.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)477.93298.71179.22
Cash Retained (M)919.89919.89919.89
(-) Cash Required (M)-477.93-298.71-179.22
(=) Excess Retained (M)441.96621.18740.67
(/) Shares Outstanding (M)19.1019.1019.10
(=) Excess Retained per Share23.1432.5238.77
LTM Dividend per Share76.9476.9476.94
(+) Excess Retained per Share23.1432.5238.77
(=) Adjusted Dividend100.08109.46115.71
WACC / Discount Rate12.12%12.12%12.12%
Growth Rate5.50%6.50%7.50%
Fair Value$1,594.04$2,072.98$2,690.46
Upside / Downside-14.30%11.45%44.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,389.652,544.982,710.402,886.583,074.213,274.033,372.25
Payout Ratio61.51%67.20%72.90%78.60%84.30%90.00%92.50%
Projected Dividends (M)1,469.761,710.331,975.972,268.912,591.592,946.633,119.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.12%12.12%12.12%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,511.081,525.401,539.73
Year 2 PV (M)1,542.391,571.771,601.42
Year 3 PV (M)1,564.721,609.641,655.41
Year 4 PV (M)1,579.041,639.761,702.22
Year 5 PV (M)1,586.201,662.811,742.36
PV of Terminal Value (M)18,405.0319,294.0020,216.99
Equity Value (M)26,188.4527,303.3828,458.13
Shares Outstanding (M)19.1019.1019.10
Fair Value$1,370.93$1,429.29$1,489.74
Upside / Downside-26.29%-23.16%-19.91%

High-Yield Dividend Screener

« Prev Page 96 of 151 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0053.HKGuoco Group Limited1.06%$0.7324.48%
0QRA.LBufab AB (publ)1.06%$1.0533.67%
1478.HKQ Technology (Group) Company Limited1.06%$0.0916.75%
300547.SZSichuan Chuanhuan Technology Co.,Ltd.1.06%$0.4246.91%
3605.TWACES Electronics Co., Ltd.1.06%$0.6716.60%
600862.SSAVIC Aviation High-Technology Co., Ltd.1.06%$0.2533.36%
600895.SSShanghai Zhangjiang Hi-Tech Park Development Co., Ltd.1.06%$0.4766.35%
601989.SSChina Shipbuilding Industry Company Limited1.06%$0.0548.46%
603823.SSLily Group Co., Ltd.1.06%$0.1639.52%
603856.SSShandong Donghong Pipe Industry Co., Ltd.1.06%$0.1321.43%
603909.SSHolsin Engineering Consulting Group Co.,Ltd.1.06%$0.1228.69%
688015.SSTraffic Control Technology Co., Ltd.1.06%$0.2432.90%
SPLTN.STInvestment AB Spiltan1.06%$2.197.20%
002452.SZChanggao Electric Group Co., Ltd.1.05%$0.0919.43%
002632.SZDaoming Optics&Chemical Co.,Ltd1.05%$0.1339.58%
002864.SZShaanxi Panlong Pharmaceutical Group Limited By Share Ltd1.05%$0.3228.23%
006800.KSMirae Asset Securities Co. Ltd.1.05%$257.6512.18%
090430.KSAmorepacific Corporation1.05%$1,336.4358.38%
1230.HKYashili International Holdings Ltd1.05%$0.0130.51%
136490.KSSunjin Co.,Ltd.1.05%$100.043.41%
300543.SZShenzhen Longood Intelligent Electric Co.,LTD1.05%$0.1299.57%
301580.SZAidite Qinhuangdao Technology Co Ltd1.05%$0.4727.41%
484870.KSMNC Solution Co., Ltd.1.05%$1,480.2735.83%
603017.SSARTS Group Co., Ltd1.05%$0.1279.10%
603067.SSHubei Zhenhua Chemical Co.,Ltd.1.05%$0.3031.09%
603358.SSHuada Automotive Technology Corp.,Ltd1.05%$0.5359.33%
603929.SSL&K Engineering (Suzhou) Co.,Ltd.1.05%$1.0033.37%
BRIS.JKPT Bank Syariah Indonesia Tbk1.05%$22.7814.07%
EREGL.ISEregli Demir ve Çelik Fabrikalari T.A.S.1.05%$0.2633.82%
TECKTeck Resources Limited1.05%$0.5119.75%
002957.SZShenzhen Colibri Technologies Co., Ltd.1.04%$0.2242.63%
006280.KSGC Biopharma Corp.1.04%$1,649.8533.43%
0N08.LPanoro Energy ASA1.04%$0.2168.53%
3733.TSoftware Service, Inc.1.04%$140.0111.99%
4307.TNomura Research Institute, Ltd.1.04%$62.8935.46%
600100.SSTsinghua Tongfang Co.,Ltd.1.04%$0.0978.90%
600863.SSInner Mongolia MengDian HuaNeng Thermal Power Corporation Limited1.04%$0.0514.74%
603989.SSHunan Aihua Group Co., Ltd1.04%$0.1731.43%
605118.SSXiamen Leading Optics Co., Ltd.1.04%$0.3146.29%
6720.TWOMajor-Power Technology Co., Ltd.1.04%$1.2720.76%
6808.HKSun Art Retail Group Limited1.04%$0.0242.72%
SSC.BKSermsuk Public Company Limited1.04%$0.5234.17%
000779.SZGansu Engineering Consulting Group Co., Ltd.1.03%$0.0818.98%
0A0H.ILBeijer Ref AB (publ)1.03%$1.3828.57%
103590.KSIljin Electric Co.,Ltd1.03%$600.4233.30%
2614.TWEastern Media International Corporation1.03%$0.2311.71%
2GB.DE2G Energy AG1.03%$0.3715.61%
300888.SZWinner Medical Co., Ltd.1.03%$0.3925.98%
301149.SZShandong Longhua New Material Co., Ltd.1.03%$0.1134.91%
319660.KQPSK Inc.1.03%$400.0014.97%