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

Nagaileben Co., Ltd. (7447.T)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$768.99 - $1,189.41$963.99
Multi-Stage$1,833.91 - $2,016.86$1,923.59
Blended Fair Value$1,443.79
Current Price$2,034.00
Upside-29.02%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-1.09%0.99%60.7761.9762.2863.4363.4364.1964.1964.1853.51106.98
YoY Growth---1.94%-0.50%-1.82%0.01%-1.18%0.00%0.01%19.95%-49.98%94.21%
Dividend Yield--2.99%2.90%2.74%3.16%2.71%2.38%2.49%2.31%1.99%4.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,572.84
(-) Cash Dividends Paid (M)1,888.00
(=) Cash Retained (M)684.84
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)514.57321.61192.96
Cash Retained (M)684.84684.84684.84
(-) Cash Required (M)-514.57-321.61-192.96
(=) Excess Retained (M)170.27363.24491.88
(/) Shares Outstanding (M)31.0831.0831.08
(=) Excess Retained per Share5.4811.6915.83
LTM Dividend per Share60.7660.7660.76
(+) Excess Retained per Share5.4811.6915.83
(=) Adjusted Dividend66.2472.4476.58
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate-2.10%-1.10%-0.10%
Fair Value$768.99$963.99$1,189.41
Upside / Downside-62.19%-52.61%-41.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,572.842,544.622,516.702,489.092,461.792,434.782,507.82
Payout Ratio73.38%76.71%80.03%83.35%86.68%90.00%92.50%
Projected Dividends (M)1,888.001,951.862,014.092,074.732,133.792,191.302,319.74

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate-2.10%-1.10%-0.10%
Year 1 PV (M)1,817.011,835.571,854.13
Year 2 PV (M)1,745.401,781.241,817.44
Year 3 PV (M)1,673.731,725.541,778.41
Year 4 PV (M)1,602.441,668.921,737.45
Year 5 PV (M)1,531.941,611.791,694.94
PV of Terminal Value (M)48,618.8651,153.1253,791.97
Equity Value (M)56,989.3859,776.1862,674.34
Shares Outstanding (M)31.0831.0831.08
Fair Value$1,833.91$1,923.59$2,016.86
Upside / Downside-9.84%-5.43%-0.84%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%