Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Periods / Units / Analysis

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 - $2,539.05$2,215.99
Multi-Stage$5,447.21 - $6,039.10$5,736.90
Blended Fair Value$3,976.45
Current Price$4,193.00
Upside-5.16%
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$2,539.05
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)49,509.8350,054.6150,599.39
Year 2 PV (M)56,810.5358,067.6259,338.47
Year 3 PV (M)60,849.9962,880.8564,956.39
Year 4 PV (M)62,435.9965,229.7168,116.15
Year 5 PV (M)62,208.2565,706.9169,361.24
PV of Terminal Value (M)1,762,977.851,862,129.601,965,693.12
Equity Value (M)2,054,792.452,164,069.292,278,064.76
Shares Outstanding (M)377.22377.22377.22
Fair Value$5,447.21$5,736.90$6,039.10
Upside / Downside29.91%36.82%44.03%

High-Yield Dividend Screener

« Prev Page 15 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1908.HKC&D International Investment Group Limited7.31%$1.1225.81%
2529.HKHollwin Urban Operation Service Group Co., Ltd7.31%$0.2224.64%
BMOB3.SABemobi Mobile Tech S.A.7.31%$1.6192.50%
CAMB3.SACambuci S.A.7.30%$0.7245.75%
CIP.AXCenturia Industrial REIT7.30%$0.2484.35%
NEO.BKNeo Corporate PCL7.30%$1.3550.11%
QTC.BKQTC Energy Public Company Limited7.30%$0.2597.23%
WHATS.BRWhat's Cooking Group NV/SA7.29%$8.2032.94%
C5H.IRCairn Homes plc7.28%$0.1544.15%
DOHI.QADoha Insurance Group Q.P.S.C.7.28%$0.1946.40%
STRN.SWSchlatter Industries AG7.28%$1.5052.09%
HDN.AXHomeCo Daily Needs REIT7.27%$0.1062.96%
IPCM.JKPT Jasa Armada Indonesia Tbk7.27%$26.1977.38%
O39.SIOversea-Chinese Banking Corporation Limited7.27%$1.4449.91%
THIP.BKThantawan Industry Public Company Limited7.27%$1.6450.43%
C6L.SISingapore Airlines Limited7.26%$0.4745.79%
SAPPE.BKSappe Public Company Limited7.26%$2.2382.18%
QIP.AXQANTM Intellectual Property Limited7.25%$0.1392.42%
KUOA.MXGrupo KUO, S.A.B. de C.V.7.24%$4.3464.64%
OYY.SIPropNex Limited7.24%$0.1493.41%
7035.KLCCK Consolidated Holdings Berhad7.23%$0.0976.61%
SOGN.OLSogn Sparebank7.22%$20.0011.36%
0QN6.LSF Urban Properties AG7.21%$7.2563.89%
WBC.AXWestpac Banking Corporation7.21%$2.8174.44%
120110.KSKolon Industries, Inc.7.20%$3,060.7698.52%
MILS3.SAMills Locação, Serviços e Logística S.A.7.20%$1.0181.51%
UZU.DEUzin Utz AG7.20%$5.1146.82%
3296.TNIPPON REIT Investment Corporation7.19%$7,108.4763.73%
600035.SSHubei Chutian Smart Communication Co.,Ltd.7.19%$0.2866.74%
036460.KSKorea Gas Corporation7.17%$2,752.5029.13%
HABITAT.SNAdministradora de Fondos de Pensiones Habitat S.A.7.17%$110.0070.97%
ITUB3.SAItaú Unibanco Holding S.A.7.17%$2.6064.54%
SAMF.JKPT Saraswanti Anugerah Makmur, Tbk7.17%$22.2285.61%
0HM0.LVGP N.V.7.16%$7.0036.73%
VLS.AXVita Life Sciences Limited7.16%$0.1855.52%
CRBN.ASCorbion N.V.7.15%$1.3455.86%
0586.HKChina Conch Venture Holdings Limited7.14%$0.6929.51%
600011.SSHuaneng Power International, Inc.7.14%$0.5357.39%
IFII.JKPT Indonesia Fibreboard Industry Tbk7.14%$16.0070.24%
UNTR.JKPT United Tractors Tbk7.14%$2,150.1250.66%
4987.TWOGodex International Co., Ltd7.12%$5.1885.38%
2328.HKPICC Property and Casualty Company Limited7.11%$1.1842.87%
CXSE3.SACaixa Seguridade Participações S.A.7.11%$1.1880.41%
PUB.PAPublicis Groupe S.A.7.11%$6.2349.76%
600057.SSXiamen Xiangyu Co., Ltd.7.10%$0.6177.47%
MYPK3.SAIochpe-Maxion S.A.7.09%$0.7051.81%
PRM-R.BKPrima Marine Public Company Limited7.09%$0.4949.90%
601187.SSXiamen Bank Co., Ltd.7.08%$0.5252.74%
014130.KSHanexpress.Co., Ltd7.07%$213.2520.61%
0NY3.LSTEF S.a.7.07%$9.1944.77%