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

Ticker

Industry

Sector

Iseki & Co., Ltd. (6310.T)

Company Dividend Discount ModelIndustry: Agricultural - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$713.92 - $1,126.36$902.63
Multi-Stage$1,646.69 - $1,816.72$1,730.02
Blended Fair Value$1,316.32
Current Price$2,248.00
Upside-41.44%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.18%-2.79%30.3230.4130.010.0429.9730.0529.9715.0714.8529.66
YoY Growth---0.29%1.33%67,800.00%-99.85%-0.29%0.29%98.83%1.49%-49.93%-26.26%
Dividend Yield--2.80%2.95%2.52%0.00%1.82%2.63%1.79%0.71%0.65%1.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,631.00
(-) Cash Dividends Paid (M)2.00
(=) Cash Retained (M)1,629.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)326.20203.88122.33
Cash Retained (M)1,629.001,629.001,629.00
(-) Cash Required (M)-326.20-203.88-122.33
(=) Excess Retained (M)1,302.801,425.131,506.68
(/) Shares Outstanding (M)22.6322.6322.63
(=) Excess Retained per Share57.5862.9966.59
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share57.5862.9966.59
(=) Adjusted Dividend57.6763.0766.68
WACC / Discount Rate6.11%6.11%6.11%
Growth Rate-1.82%-0.82%0.18%
Fair Value$713.92$902.63$1,126.36
Upside / Downside-68.24%-59.85%-49.90%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,631.001,617.561,604.231,591.011,577.891,564.891,611.84
Payout Ratio0.12%18.10%36.07%54.05%72.02%90.00%92.50%
Projected Dividends (M)2.00292.75578.70859.921,136.471,408.401,490.95

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.11%6.11%6.11%
Growth Rate-1.82%-0.82%0.18%
Year 1 PV (M)273.12275.90278.68
Year 2 PV (M)503.70514.01524.43
Year 3 PV (M)698.29719.85741.84
Year 4 PV (M)860.98896.60933.31
Year 5 PV (M)995.451,047.191,101.06
PV of Terminal Value (M)33,926.9035,690.3237,526.32
Equity Value (M)37,258.4339,143.8741,105.64
Shares Outstanding (M)22.6322.6322.63
Fair Value$1,646.69$1,730.02$1,816.72
Upside / Downside-26.75%-23.04%-19.18%

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%