Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

JTEKT Corporation (6473.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$935.18 - $1,793.04$1,279.22
Multi-Stage$1,482.34 - $1,624.68$1,552.16
Blended Fair Value$1,415.69
Current Price$1,470.50
Upside-3.73%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS0.45%6.09%47.0836.6221.9716.7425.1146.0346.0343.9443.9442.89
YoY Growth--28.58%66.67%31.25%-33.33%-45.45%0.00%4.76%0.00%2.44%64.52%
Dividend Yield--3.96%3.23%1.68%1.64%2.20%5.50%3.40%2.91%2.68%3.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)19,643.00
(-) Cash Dividends Paid (M)16,534.00
(=) Cash Retained (M)3,109.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,928.602,455.381,473.23
Cash Retained (M)3,109.003,109.003,109.00
(-) Cash Required (M)-3,928.60-2,455.38-1,473.23
(=) Excess Retained (M)-819.60653.631,635.78
(/) Shares Outstanding (M)327.86327.86327.86
(=) Excess Retained per Share-2.501.994.99
LTM Dividend per Share50.4350.4350.43
(+) Excess Retained per Share-2.501.994.99
(=) Adjusted Dividend47.9352.4255.42
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate1.35%2.35%3.35%
Fair Value$935.18$1,279.22$1,793.04
Upside / Downside-36.40%-13.01%21.93%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)19,643.0020,103.7220,575.2621,057.8521,551.7622,057.2522,718.97
Payout Ratio84.17%85.34%86.50%87.67%88.83%90.00%92.50%
Projected Dividends (M)16,534.0017,156.1117,798.3118,461.2019,145.3919,851.5221,015.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate1.35%2.35%3.35%
Year 1 PV (M)15,945.6916,103.0316,260.37
Year 2 PV (M)15,375.4415,680.3615,988.28
Year 3 PV (M)14,822.8915,266.0215,717.89
Year 4 PV (M)14,287.6814,860.0015,449.35
Year 5 PV (M)13,769.4214,462.2915,182.78
PV of Terminal Value (M)411,802.51432,524.19454,071.76
Equity Value (M)486,003.63508,895.89532,670.43
Shares Outstanding (M)327.86327.86327.86
Fair Value$1,482.34$1,552.16$1,624.68
Upside / Downside0.81%5.55%10.48%

High-Yield Dividend Screener

« Prev Page 12 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SOThe Southern Company3.09%$2.6967.01%
CFRCullen/Frost Bankers, Inc.3.08%$3.9439.68%
CMSCMS Energy Corporation3.08%$2.1762.27%
SJWSJW Group3.08%$1.6052.08%
SNVSynovus Financial Corp.3.08%$1.5427.05%
0HCT.LAlliant Energy Corporation3.07%$1.9962.84%
0M3L.LZions Bancorporation, National Association3.07%$1.7931.01%
IVZInvesco Ltd.3.07%$0.8335.83%
SWXSouthwest Gas Holdings, Inc.3.07%$2.4638.44%
PEGPublic Service Enterprise Group Incorporated3.06%$2.4859.65%
CASSCass Information Systems, Inc.3.05%$1.2452.58%
CIVBCivista Bancshares, Inc.3.05%$0.6725.26%
TXNTexas Instruments Incorporated3.05%$5.4198.14%
CTRECareTrust REIT, Inc.3.04%$1.1089.62%
UCBUnited Community Banks, Inc.3.04%$0.9536.76%
DRIDarden Restaurants, Inc.3.03%$5.6860.69%
HMNHorace Mann Educators Corporation3.02%$1.3634.55%
VGVenture Global, Inc.3.02%$0.2124.09%
HFBLHome Federal Bancorp, Inc. of Louisiana3.01%$0.5435.96%
TOWNTowneBank3.01%$1.0045.24%
GBCIGlacier Bancorp, Inc.3.00%$1.3464.06%
MBWMMercantile Bank Corporation3.00%$1.4327.14%
PPLPPL Corporation3.00%$1.0571.70%
DTSQDT Cloud Star Acquisition Corporation2.99%$0.3287.02%
EBMTEagle Bancorp Montana, Inc.2.99%$0.5833.76%
INDBIndependent Bank Corp.2.99%$2.1935.86%
ESSAESSA Bancorp, Inc.2.98%$0.6139.75%
RDNRadian Group Inc.2.98%$1.0725.60%
0K0X.LMetLife, Inc.2.96%$2.3641.08%
CUBBCustomers Bancorp, Inc 5.375% S2.96%$0.6612.54%
HBBHamilton Beach Brands Holding Company2.96%$0.4720.02%
SDSandRidge Energy, Inc.2.96%$0.4424.38%
STRWStrawberry Fields REIT LLC2.95%$0.3870.76%
INGRIngredion Incorporated2.94%$3.2332.02%
JWNNordstrom, Inc.2.94%$0.7342.03%
PKBKParke Bancorp, Inc.2.94%$0.7125.08%
0JW2.LM&T Bank Corporation2.93%$5.9133.38%
EIGEmployers Holdings, Inc.2.93%$1.2648.48%
MYEMyers Industries, Inc.2.93%$0.5573.41%
RMRegional Management Corp.2.93%$1.1528.16%
HSYThe Hershey Company2.92%$5.3379.75%
STZConstellation Brands, Inc.2.92%$4.1259.24%
AROCArchrock, Inc.2.91%$0.7751.05%
JXNJackson Financial Inc.2.91%$3.1338.19%
OSPNOneSpan Inc.2.91%$0.3623.87%
0LC6.LSysco Corporation2.90%$2.1055.57%
EXEExpand Energy Corporation2.89%$3.1787.89%
PGThe Procter & Gamble Company2.89%$4.0959.50%
RESRPC, Inc.2.89%$0.1672.96%
0M1R.LXcel Energy Inc.2.88%$2.1665.69%