Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nitto Kohki Co., Ltd. (6151.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$162.02 - $225.75$193.87
Multi-Stage$261.02 - $286.74$273.63
Blended Fair Value$233.75
Current Price$1,750.00
Upside-86.64%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-13.53%-1.23%36.0260.7644.1945.8537.1974.4985.5563.5357.8747.72
YoY Growth---40.72%37.48%-3.61%23.28%-50.07%-12.93%34.65%9.79%21.28%17.04%
Dividend Yield--1.97%2.51%2.24%3.07%2.07%4.18%3.89%2.45%2.25%2.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)512.00
(-) Cash Dividends Paid (M)140.50
(=) Cash Retained (M)371.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)102.4064.0038.40
Cash Retained (M)371.50371.50371.50
(-) Cash Required (M)-102.40-64.00-38.40
(=) Excess Retained (M)269.10307.50333.10
(/) Shares Outstanding (M)18.7118.7118.71
(=) Excess Retained per Share14.3816.4317.80
LTM Dividend per Share7.517.517.51
(+) Excess Retained per Share14.3816.4317.80
(=) Adjusted Dividend21.8923.9425.31
WACC / Discount Rate9.84%9.84%9.84%
Growth Rate-3.23%-2.23%-1.23%
Fair Value$162.02$193.87$225.75
Upside / Downside-90.74%-88.92%-87.10%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)512.00500.57489.39478.47467.78457.34471.06
Payout Ratio27.44%39.95%52.46%64.98%77.49%90.00%92.50%
Projected Dividends (M)140.50199.99256.76310.89362.48411.61435.73

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.84%9.84%9.84%
Growth Rate-3.23%-2.23%-1.23%
Year 1 PV (M)180.22182.08183.94
Year 2 PV (M)208.49212.82217.19
Year 3 PV (M)227.48234.60241.88
Year 4 PV (M)239.00249.03259.37
Year 5 PV (M)244.55257.45270.89
PV of Terminal Value (M)3,785.153,984.814,192.81
Equity Value (M)4,884.875,120.795,366.08
Shares Outstanding (M)18.7118.7118.71
Fair Value$261.02$273.63$286.74
Upside / Downside-85.08%-84.36%-83.62%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%