Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

IHI Corporation (7013.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$19,772.61 - $23,313.68$21,839.88
Multi-Stage$11,839.06 - $13,044.14$12,429.88
Blended Fair Value$17,134.88
Current Price$2,760.00
Upside520.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS7.03%0.91%14.3014.2911.434.292.8110.188.724.360.028.72
YoY Growth--0.07%25.06%166.68%52.23%-72.36%16.77%100.02%28,775.00%-99.83%-33.25%
Dividend Yield--0.64%2.02%2.06%0.83%0.75%4.58%2.35%0.79%0.00%2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)129,343.00
(-) Cash Dividends Paid (M)18,228.00
(=) Cash Retained (M)111,115.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)25,868.6016,167.889,700.73
Cash Retained (M)111,115.00111,115.00111,115.00
(-) Cash Required (M)-25,868.60-16,167.88-9,700.73
(=) Excess Retained (M)85,246.4094,947.13101,414.28
(/) Shares Outstanding (M)1,059.711,059.711,059.71
(=) Excess Retained per Share80.4489.6095.70
LTM Dividend per Share17.2017.2017.20
(+) Excess Retained per Share80.4489.6095.70
(=) Adjusted Dividend97.64106.80112.90
WACC / Discount Rate1.51%1.51%1.51%
Growth Rate1.25%2.25%3.25%
Fair Value$19,772.61$21,839.88$23,313.68
Upside / Downside616.40%691.30%744.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)129,343.00132,251.45135,225.31138,266.03141,375.13144,554.15148,890.77
Payout Ratio14.09%29.27%44.46%59.64%74.82%90.00%92.50%
Projected Dividends (M)18,228.0038,715.5760,115.3082,457.86105,774.83130,098.73137,723.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.51%1.51%1.51%
Growth Rate1.25%2.25%3.25%
Year 1 PV (M)37,765.7238,138.7238,511.72
Year 2 PV (M)57,201.7458,337.2559,483.91
Year 3 PV (M)76,536.4778,826.7181,162.20
Year 4 PV (M)95,770.2999,610.28103,564.61
Year 5 PV (M)114,903.60120,691.13126,709.55
PV of Terminal Value (M)12,163,822.9212,776,497.0513,413,613.79
Equity Value (M)12,546,000.7413,172,101.1413,823,045.78
Shares Outstanding (M)1,059.711,059.711,059.71
Fair Value$11,839.06$12,429.88$13,044.14
Upside / Downside328.95%350.36%372.61%

High-Yield Dividend Screener

Page 1 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ARDCAres Dynamic Credit Allocation Fund, Inc.19.91%$2.6577.10%
JGHNuveen Global High Income Fund19.71%$2.4870.08%
BSLBlackstone / GSO Senior Floating Rate Term Fund19.66%$2.6595.83%
RGTRoyce Global Value Trust, Inc.19.58%$2.5637.89%
AIKIAIkido Pharma Inc.19.55%$0.7010.85%
PFNPIMCO Income Strategy Fund II19.43%$1.4672.85%
JLSNuveen Mortgage and Income Fund19.40%$3.5384.31%
ACVVirtus Diversified Income & Convertible Fund19.28%$5.0772.66%
BGBBlackstone/GSO Strategic Credit Fund19.19%$2.2686.72%
PHKPIMCO High Income Fund19.11%$0.9386.61%
DTWDTE Energy Company JR SUB DB 2017 E19.03%$4.0887.19%
EMDWestern Asset Emerging Markets Debt Fund Inc.18.84%$2.0378.17%
SR-PASpire Inc.18.76%$4.5498.60%
SRVNXG Cushing Midstream Energy Fund18.74%$7.5366.75%
CIKCredit Suisse Asset Management Income Fund, Inc.18.41%$0.5282.82%
DHYCredit Suisse High Yield Bond Fund, Inc.18.39%$0.3788.67%
MNRMach Natural Resources LP18.30%$2.0689.28%
PFLPIMCO Income Strategy Fund18.22%$1.5484.57%
EADWells Fargo Advantage Funds - Allspring Income Opportunities Fund18.08%$1.2352.27%
SPESpecial Opportunities Fund, Inc.18.03%$2.6644.19%
AIFApollo Tactical Income Fund Inc.17.93%$2.6660.44%
GABThe Gabelli Equity Trust Inc.17.77%$1.0881.70%
HPFJohn Hancock Preferred Income Fund II17.73%$2.8678.50%
MPVBarings Participation Investors17.65%$2.9395.78%
GBABGuggenheim Taxable Municipal Bond & Investment Grade Debt Trust17.43%$2.5974.37%
TEITempleton Emerging Markets Income Fund17.42%$1.1464.65%
ISDPGIM High Yield Bond Fund, Inc.17.40%$2.5296.64%
HIXWestern Asset High Income Fund II Inc.17.39%$0.7396.11%
NXGNXG NextGen Infrastructure Income Fund17.31%$8.7983.58%
HPIJohn Hancock Preferred Income Fund17.11%$2.7976.40%
RCSPIMCO Strategic Income Fund, Inc.17.08%$1.0075.51%
DUKBDuke Energy Corporation 5.625%16.95%$4.1965.28%
FGBFirst Trust Specialty Finance and Financial Opportunities Fund16.75%$0.7050.91%
RQICohen & Steers Quality Income Realty Fund, Inc.16.75%$1.9287.08%
FPFFirst Trust Intermediate Duration Preferred & Income Fund16.57%$3.0970.83%
EVVEaton Vance Limited Duration Income Fund16.43%$1.6364.70%
AIZNAssurant, Inc. 5.25% Subordinat16.41%$3.2219.47%
NMLNeuberger Berman MLP and Energy Income Fund Inc.16.37%$1.4040.22%
PGPPIMCO Global StocksPLUS & Income Fund16.31%$1.5060.66%
CHWCalamos Global Dynamic Income Fund16.07%$1.2066.54%
BGYBlackRock Enhanced International Dividend Trust15.99%$0.9499.21%
GABBXGabelli Dividend Growth AAA15.98%$2.8540.22%
BDJBlackRock Enhanced Equity Dividend Trust15.90%$1.4972.30%
DSLDoubleLine Income Solutions Fund15.85%$1.7854.50%
PDTJohn Hancock Premium Dividend Fund15.76%$2.0162.66%
TSQTownsquare Media, Inc.15.55%$0.7970.58%
EODWells Fargo Advantage Funds - Allspring Global Dividend Opportunity Fund15.39%$0.9052.51%
LGILazard Global Total Return and Income Fund, Inc.15.37%$2.6882.52%
BSTZBlackRock Science and Technology Trust II15.35%$3.5465.39%
FPIFarmland Partners Inc.15.34%$1.4893.00%