Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

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 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%