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

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$39,198.93 - $43,221.46$41,170.80
Blended Fair Value$52,963.18
Current Price$2,337.50
Upside2,165.80%
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-1.25%-1.25%-1.25%
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-1.25%-1.25%-1.25%
Growth Rate0.63%1.63%2.63%
Year 1 PV (M)5,877.865,936.275,994.68
Year 2 PV (M)11,053.9011,274.6811,497.64
Year 3 PV (M)16,425.0616,919.5917,423.95
Year 4 PV (M)21,996.8722,884.3323,798.37
Year 5 PV (M)27,775.0429,182.7630,646.98
PV of Terminal Value (M)2,940,296.953,089,319.013,244,323.01
Equity Value (M)3,023,425.683,175,516.633,333,684.62
Shares Outstanding (M)77.1377.1377.13
Fair Value$39,198.93$41,170.80$43,221.46
Upside / Downside1,576.96%1,661.32%1,749.05%

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%