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

Analysis Mode

Ticker

Industry

Sector

Japan Post Insurance Co., Ltd. (7181.T)

Company Dividend Discount ModelIndustry: Insurance - LifeSector: Financial Services

Valuation Snapshot

Stable Growth$1,877.60 - $2,539.04$2,215.99
Multi-Stage$5,447.17 - $6,039.06$5,736.86
Blended Fair Value$3,976.43
Current Price$4,193.00
Upside-5.17%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-10.08%8.48%100.5694.4395.14160.8456.69171.06108.1395.3988.9865.02
YoY Growth--6.49%-0.75%-40.85%183.72%-66.86%58.20%13.36%7.21%36.85%45.92%
Dividend Yield--3.08%3.00%4.39%7.41%2.76%12.11%5.41%4.19%3.59%3.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)154,447.00
(-) Cash Dividends Paid (M)37,933.00
(=) Cash Retained (M)116,514.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)30,889.4019,305.8811,583.53
Cash Retained (M)116,514.00116,514.00116,514.00
(-) Cash Required (M)-30,889.40-19,305.88-11,583.53
(=) Excess Retained (M)85,624.6097,208.13104,930.48
(/) Shares Outstanding (M)377.22377.22377.22
(=) Excess Retained per Share226.99257.70278.17
LTM Dividend per Share100.56100.56100.56
(+) Excess Retained per Share226.99257.70278.17
(=) Adjusted Dividend327.55358.26378.73
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate-9.12%-8.12%-7.12%
Fair Value$1,877.60$2,215.99$2,539.04
Upside / Downside-55.22%-47.15%-39.45%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)154,447.00141,907.64130,386.34119,800.44110,073.99101,137.23104,171.34
Payout Ratio24.56%37.65%50.74%63.82%76.91%90.00%92.50%
Projected Dividends (M)37,933.0053,425.9966,153.2376,461.6984,660.2391,023.5096,358.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate-9.12%-8.12%-7.12%
Year 1 PV (M)49,509.8250,054.6050,599.37
Year 2 PV (M)56,810.5058,067.6059,338.45
Year 3 PV (M)60,849.9562,880.8064,956.34
Year 4 PV (M)62,435.9365,229.6568,116.09
Year 5 PV (M)62,208.1865,706.8469,361.17
PV of Terminal Value (M)1,762,964.701,862,115.711,965,678.46
Equity Value (M)2,054,779.092,164,055.192,278,049.88
Shares Outstanding (M)377.22377.22377.22
Fair Value$5,447.17$5,736.86$6,039.06
Upside / Downside29.91%36.82%44.03%

High-Yield Dividend Screener

« Prev Page 14 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
UVSPUnivest Financial Corporation2.69%$0.8728.95%
VBTXVeritex Holdings, Inc.2.69%$0.8138.53%
CBTCabot Corporation2.68%$1.8029.00%
PKOHPark-Ohio Holdings Corp.2.68%$0.5633.19%
WINAWinmark Corporation2.68%$10.7696.24%
CHCOCity Holding Company2.67%$3.2036.27%
IDAIDACORP, Inc.2.67%$3.4058.98%
LFVNLifeVantage Corporation2.67%$0.1618.67%
MMM3M Company2.67%$4.3168.77%
MSEXMiddlesex Water Company2.67%$1.3456.69%
ONBOld National Bancorp2.67%$0.6035.48%
0HQU.LCF Industries Holdings, Inc.2.66%$2.0724.22%
MGYMagnolia Oil & Gas Corporation2.66%$0.6032.28%
PEBKPeoples Bancorp of North Carolina, Inc.2.66%$0.9530.99%
GSBCGreat Southern Bancorp, Inc.2.65%$1.6326.64%
HDThe Home Depot, Inc.2.65%$9.1562.39%
MVBFMVB Financial Corp.2.65%$0.6827.31%
PPGPPG Industries, Inc.2.65%$2.7662.85%
TWMIXAmerican Century Emerging Markets Investor Class2.64%$0.4076.80%
0M2A.LAdeia Inc.2.63%$0.3553.29%
ALLYAlly Financial Inc.2.63%$1.2059.56%
FRAFFranklin Financial Services Corporation2.63%$1.2836.88%
LEALear Corporation2.63%$3.1237.81%
VHIValhi, Inc.2.63%$0.3249.46%
FHIFederated Hermes, Inc.2.62%$1.3727.23%
MKCMcCormick & Company, Incorporated2.62%$1.7661.04%
SLBSLB N.V.2.62%$1.0542.94%
BAHBooz Allen Hamilton Holding Corporation2.61%$2.2233.15%
GILDGilead Sciences, Inc.2.61%$3.1849.10%
AWRAmerican States Water Company2.60%$1.8855.89%
CBANColony Bankcorp, Inc.2.59%$0.4628.75%
MDUMDU Resources Group, Inc.2.59%$0.5162.41%
PLBCPlumas Bancorp2.59%$1.1427.38%
CRD-ACrawford & Company2.58%$0.2843.18%
WBSWebster Financial Corporation2.57%$1.6429.21%
FANGDiamondback Energy, Inc.2.56%$3.9026.98%
JEFJefferies Financial Group Inc.2.56%$1.6349.77%
UNHUnitedHealth Group Incorporated2.56%$8.6044.61%
DOXAmdocs Limited2.55%$2.0439.68%
DVNDevon Energy Corporation2.55%$0.9622.55%
TGNATEGNA Inc.2.55%$0.4923.26%
CFFIC&F Financial Corporation2.54%$1.8022.24%
MTHMeritage Homes Corporation2.54%$1.6821.92%
DTMDT Midstream, Inc.2.52%$3.0477.42%
LEVILevi Strauss & Co.2.52%$0.5234.78%
NFGNational Fuel Gas Company2.52%$2.0736.34%
AMNBAmerican National Bankshares Inc.2.51%$1.2048.76%
HIMYXPioneer High Income Municipal Fund Class Y2.51%$0.1481.31%
ACNBACNB Corporation2.50%$1.1837.66%
FMBHFirst Mid Bancshares, Inc.2.50%$0.9626.52%