Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nishi-Nippon Railroad Co., Ltd. (9031.T)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$58,622.54 - $69,129.43$64,755.55
Multi-Stage$39,463.32 - $43,513.08$41,448.54
Blended Fair Value$53,102.04
Current Price$2,337.50
Upside2,171.75%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS2.61%2.85%40.7438.3533.2725.6130.7435.8135.8435.8436.9038.56
YoY Growth--6.22%15.28%29.92%-16.70%-14.16%-0.07%0.00%-2.88%-4.30%25.33%
Dividend Yield--2.00%1.49%1.36%0.88%1.14%1.22%1.53%1.19%1.46%1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)28,082.00
(-) Cash Dividends Paid (M)891.50
(=) Cash Retained (M)27,190.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,616.403,510.252,106.15
Cash Retained (M)27,190.5027,190.5027,190.50
(-) Cash Required (M)-5,616.40-3,510.25-2,106.15
(=) Excess Retained (M)21,574.1023,680.2525,084.35
(/) Shares Outstanding (M)77.1377.1377.13
(=) Excess Retained per Share279.71307.02325.22
LTM Dividend per Share11.5611.5611.56
(+) Excess Retained per Share279.71307.02325.22
(=) Adjusted Dividend291.27318.57336.78
WACC / Discount Rate-1.38%-1.38%-1.38%
Growth Rate0.63%1.63%2.63%
Fair Value$58,622.54$64,755.55$69,129.43
Upside / Downside2,407.92%2,670.29%2,857.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)28,082.0028,540.6629,006.8229,480.5929,962.0930,451.4631,365.01
Payout Ratio3.17%20.54%37.90%55.27%72.63%90.00%92.50%
Projected Dividends (M)891.505,862.1710,994.9716,293.8821,762.9427,406.3229,012.63

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.38%-1.38%-1.38%
Growth Rate0.63%1.63%2.63%
Year 1 PV (M)5,885.825,944.316,002.80
Year 2 PV (M)11,083.8911,305.2611,528.83
Year 3 PV (M)16,491.9316,988.4817,494.89
Year 4 PV (M)22,116.3623,008.6423,927.65
Year 5 PV (M)27,963.7829,381.0530,855.22
PV of Terminal Value (M)2,960,276.323,110,310.993,266,368.24
Equity Value (M)3,043,818.103,196,938.743,356,177.64
Shares Outstanding (M)77.1377.1377.13
Fair Value$39,463.32$41,448.54$43,513.08
Upside / Downside1,588.27%1,673.20%1,761.52%

High-Yield Dividend Screener

Page 1 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ATOM3.SAAtom Empreendimentos e Participações S.A.19.90%$0.5871.92%
3698.HKHuishang Bank Corporation Limited19.56%$0.6428.80%
SVAV.MESollers Public Joint Stock Company19.34%$110.6440.44%
0536.HKTradelink Electronic Commerce Limited19.33%$0.2086.09%
3658.HKNew Hope Service Holdings Limited19.28%$0.3766.51%
0123.HKYuexiu Property Company Limited19.19%$0.7790.88%
0N7I.LCairo Communication S.p.A.19.19%$0.3654.94%
1798.HKChina Datang Corporation Renewable Power Co., Limited19.01%$0.4063.00%
LBS.TOLife & Banc Split Corp.19.00%$2.2540.31%
HMSB.DEH & M Hennes & Mauritz AB (publ)18.98%$3.2647.98%
0608.HKHigh Fashion International Limited18.79%$0.3150.08%
0U8N.LCredicorp Ltd.18.72%$53.8266.14%
CAASChina Automotive Systems, Inc.18.61%$0.8072.30%
KRSB.MEPJSC Krasnoyarskenergosbyt18.38%$4.0782.55%
1127.HKLion Rock Group Limited18.37%$0.2547.23%
HAVAS.ASHavas S.A.18.35%$3.1490.23%
1480.HKYan Tat Group Holdings Limited18.33%$0.2249.33%
NA-PC.TONational Bank of Canada18.32%$4.9348.59%
1412.HKQ P Group Holdings Limited18.24%$0.2973.74%
FVJ.FFortescue Metals Group Limited18.16%$2.2776.64%
YATO.MCAtom Hoteles SOCIMI, S.A.18.06%$2.8568.99%
0327.HKPAX Global Technology Limited17.98%$0.9261.66%
1MO.FHello Group Inc.17.92%$1.0440.52%
PIN.BKPinthong Industrial Park Public Company Limited17.92%$0.7680.79%
1883.HKCITIC Telecom International Holdings Limited17.86%$0.4487.51%
6896.HKGolden Throat Holdings Group Company Limited17.79%$0.5576.14%
VOT.WAVotum S.A.17.65%$8.1559.83%
ALTUR.PAAltur Investissement SCA, SCR17.58%$1.9337.11%
O7F1.FOdfjell SE17.55%$1.7873.02%
2219.HKChaoju Eye Care Holdings Limited17.38%$0.4784.16%
001390.KSKG Chemical Corporation17.24%$884.5197.69%
2360.HKBest Mart 360 Holdings Limited17.23%$0.3582.20%
ALSAS.PAStradim Espace Finances S.A.17.16%$0.8055.65%
9615.SRMufeed Company17.11%$5.3935.54%
LPPF.JKPT Matahari Department Store Tbk17.09%$300.0082.85%
0LNT.LFugro N.V.17.06%$1.5239.50%
0458.HKTristate Holdings Limited17.02%$0.3133.15%
2283.HKTK Group (Holdings) Limited16.99%$0.4372.10%
1263.HKPC Partner Group Limited16.85%$0.9063.10%
2603.TWEvergreen Marine Corporation (Taiwan) Ltd.16.83%$32.4977.53%
ALHRG.PAHerige16.78%$3.6697.55%
TD-PFJ.TOThe Toronto-Dominion Bank NCUM 5Y PFD SR1816.67%$4.3836.07%
S7MB.BESecuritas AB (publ)16.59%$2.2523.09%
1184.HKS.A.S. Dragon Holdings Limited16.56%$0.7552.32%
PBR-APetróleo Brasileiro S.A. - Petrobras16.54%$1.8786.52%
VRLA.PAVerallia S.A.16.47%$3.8397.79%
6668.HKE-Star Commercial Management Company Limited16.42%$0.2372.71%
0098.HKXingfa Aluminium Holdings Limited16.13%$1.1729.94%
ING.AXInghams Group Limited16.09%$0.4179.67%
1234.HKChina Lilang Limited16.04%$0.5466.61%