Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nishi-Nippon Railroad Co., Ltd. (9031.T)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$58,622.54 - $69,129.43$64,755.55
Multi-Stage$39,463.32 - $43,513.08$41,448.54
Blended Fair Value$53,102.04
Current Price$2,337.50
Upside2,171.75%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS2.61%2.85%40.7438.3533.2725.6130.7435.8135.8435.8436.9038.56
YoY Growth--6.22%15.28%29.92%-16.70%-14.16%-0.07%0.00%-2.88%-4.30%25.33%
Dividend Yield--2.00%1.49%1.36%0.88%1.14%1.22%1.53%1.19%1.46%1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)28,082.00
(-) Cash Dividends Paid (M)891.50
(=) Cash Retained (M)27,190.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,616.403,510.252,106.15
Cash Retained (M)27,190.5027,190.5027,190.50
(-) Cash Required (M)-5,616.40-3,510.25-2,106.15
(=) Excess Retained (M)21,574.1023,680.2525,084.35
(/) Shares Outstanding (M)77.1377.1377.13
(=) Excess Retained per Share279.71307.02325.22
LTM Dividend per Share11.5611.5611.56
(+) Excess Retained per Share279.71307.02325.22
(=) Adjusted Dividend291.27318.57336.78
WACC / Discount Rate-1.38%-1.38%-1.38%
Growth Rate0.63%1.63%2.63%
Fair Value$58,622.54$64,755.55$69,129.43
Upside / Downside2,407.92%2,670.29%2,857.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)28,082.0028,540.6629,006.8229,480.5929,962.0930,451.4631,365.01
Payout Ratio3.17%20.54%37.90%55.27%72.63%90.00%92.50%
Projected Dividends (M)891.505,862.1710,994.9716,293.8821,762.9427,406.3229,012.63

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.38%-1.38%-1.38%
Growth Rate0.63%1.63%2.63%
Year 1 PV (M)5,885.825,944.316,002.80
Year 2 PV (M)11,083.8911,305.2611,528.83
Year 3 PV (M)16,491.9316,988.4817,494.89
Year 4 PV (M)22,116.3623,008.6423,927.65
Year 5 PV (M)27,963.7829,381.0530,855.22
PV of Terminal Value (M)2,960,276.323,110,310.993,266,368.24
Equity Value (M)3,043,818.103,196,938.743,356,177.64
Shares Outstanding (M)77.1377.1377.13
Fair Value$39,463.32$41,448.54$43,513.08
Upside / Downside1,588.27%1,673.20%1,761.52%

High-Yield Dividend Screener

« Prev Page 2 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
GHYPGIM Global High Yield Fund, Inc15.29%$1.8962.38%
BGRBlackRock Energy and Resources Trust15.26%$2.1298.26%
BOEBlackRock Enhanced Global Dividend Trust15.09%$1.7867.28%
FENFirst Trust Energy Income and Growth Fund15.00%$2.4049.79%
SOJESouthern Company (The) Series 214.95%$2.6967.01%
PSFCohen & Steers Select Preferred and Income Fund, Inc.14.84%$3.0256.28%
EVGEaton Vance Short Duration Diversified Income Fund14.82%$1.6271.62%
LDPCohen & Steers Limited Duration Preferred and Income Fund, Inc.14.73%$3.1554.69%
DNPDNP Select Income Fund Inc.14.64%$1.4553.01%
JRSNuveen Real Estate Income Fund14.56%$1.1189.79%
DPGDuff & Phelps Utility and Infrastructure Fund Inc.14.47%$1.8654.60%
BSTBlackRock Science and Technology Trust14.42%$5.8646.91%
MPAIXMorgan Stanley Insti Fd Advantage Portfolio Cl I14.33%$4.0043.20%
JCAPJefferson Capital, Inc. Common Stock14.11%$3.1245.65%
PHTPioneer High Income Fund, Inc.13.99%$1.1961.96%
RZC7.125% Fixed-Rate Reset Subordinated Debentures due 205213.93%$3.5527.34%
RNPCohen & Steers REIT and Preferred Income Fund, Inc.13.88%$2.7761.92%
DOMHDominari Holdings Inc.13.87%$0.7010.86%
STT-PDState Street Corporation13.86%$3.4633.48%
FCTFirst Trust Senior Floating Rate Income Fund II13.80%$1.3867.42%
VIRTVirtu Financial, Inc.13.57%$4.4389.50%
DHFBNY Mellon High Yield Strategies Fund13.55%$0.3461.16%
JHIJohn Hancock Investors Trust13.15%$1.7974.97%
AIOVirtus Artificial Intelligence & Technology Opportunities Fund12.91%$2.8238.01%
UTFCohen & Steers Infrastructure Fund, Inc12.84%$3.1453.56%
DFPFlaherty & Crumrine Dynamic Preferred and Income Fund Inc.12.81%$2.6848.05%
WEAWestern Asset Premier Bond Fund12.81%$1.4380.16%
TPZTortoise Essential Energy Fund12.76%$2.6467.76%
FTFranklin Universal Trust12.72%$1.0256.42%
CSQCalamos Strategic Total Return Fund12.70%$2.4351.10%
HYBThe New America High Income Fund Inc.12.68%$1.0463.42%
NBBNuveen Taxable Municipal Income Fund12.66%$2.0085.04%
RWAYRunway Growth Finance Corp.12.66%$1.1475.51%
ELVTElevate Credit, Inc.12.61%$0.2475.91%
NDPTortoise Energy Independence Fund, Inc.12.60%$5.0986.32%
BCEICivitas Resources, Inc.12.58%$7.0698.41%
GENVRGen Digital Inc. Contingent Value Rights12.54%$0.5054.91%
SOJCThe Southern Company JR 2017B NT 7712.31%$2.6967.01%
BTOJohn Hancock Financial Opportunities Fund12.25%$4.3229.72%
FEIFirst Trust MLP and Energy Income Fund12.21%$1.2058.56%
PCNPIMCO Corporate & Income Strategy Fund12.19%$1.5568.95%
HTDJohn Hancock Tax-Advantaged Dividend Income Fund12.17%$2.9051.08%
NIEVirtus Equity & Convertible Income Fund12.17%$3.0445.26%
PFDFlaherty & Crumrine Preferred Income Fund Inc.11.99%$1.4348.51%
TYGTortoise Energy Infrastructure Corporation11.98%$4.9643.95%
FPLFirst Trust New Opportunities MLP & Energy Fund11.82%$0.9254.20%
BTZBlackRock Credit Allocation Income Trust11.69%$1.2692.75%
BHBFXMadison Dividend Income Fd Cl Y11.61%$2.8540.22%
CGABLThe Carlyle Group Inc. 4.625% Subordinated Notes due 206111.57%$2.0197.92%
DBLDoubleLine Opportunistic Credit Fund11.57%$1.7652.03%