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

Nippon Signal Co., Ltd. (6741.T)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$2,538.69 - $5,635.13$3,662.55
Multi-Stage$3,417.00 - $3,750.96$3,580.81
Blended Fair Value$3,621.68
Current Price$1,217.00
Upside197.59%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS5.48%6.26%33.9426.9526.9426.9425.9425.9925.1124.3224.0222.94
YoY Growth--25.94%0.06%0.00%3.83%-0.19%3.51%3.23%1.27%4.68%24.11%
Dividend Yield--3.15%2.59%2.51%2.74%2.83%2.29%1.99%2.26%2.32%2.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,266.00
(-) Cash Dividends Paid (M)2,681.00
(=) Cash Retained (M)5,585.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,653.201,033.25619.95
Cash Retained (M)5,585.005,585.005,585.00
(-) Cash Required (M)-1,653.20-1,033.25-619.95
(=) Excess Retained (M)3,931.804,551.754,965.05
(/) Shares Outstanding (M)62.3762.3762.37
(=) Excess Retained per Share63.0472.9879.60
LTM Dividend per Share42.9842.9842.98
(+) Excess Retained per Share63.0472.9879.60
(=) Adjusted Dividend106.02115.96122.59
WACC / Discount Rate6.40%6.40%6.40%
Growth Rate2.13%3.13%4.13%
Fair Value$2,538.69$3,662.55$5,635.13
Upside / Downside108.60%200.95%363.03%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,266.008,524.878,791.849,067.179,351.139,643.979,933.29
Payout Ratio32.43%43.95%55.46%66.97%78.49%90.00%92.50%
Projected Dividends (M)2,681.003,746.444,875.996,072.617,339.408,679.589,188.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.40%6.40%6.40%
Growth Rate2.13%3.13%4.13%
Year 1 PV (M)3,487.053,521.193,555.34
Year 2 PV (M)4,224.164,307.294,391.22
Year 3 PV (M)4,896.575,041.825,189.91
Year 4 PV (M)5,508.285,727.205,952.59
Year 5 PV (M)6,063.086,365.776,680.44
PV of Terminal Value (M)188,943.12198,376.02208,181.95
Equity Value (M)213,122.27223,339.29233,951.45
Shares Outstanding (M)62.3762.3762.37
Fair Value$3,417.00$3,580.81$3,750.96
Upside / Downside180.77%194.23%208.21%

High-Yield Dividend Screener

« Prev Page 21 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
GATXGATX Corporation1.45%$2.4728.36%
SFStifel Financial Corp.1.45%$1.8630.82%
0HFN.LAnalog Devices, Inc.1.44%$3.9084.88%
HAYNHaynes International, Inc.1.44%$0.8830.16%
0I58.LCummins Inc.1.43%$7.4238.53%
0HRJ.LCSX Corporation1.42%$0.5133.32%
OLEDUniversal Display Corporation1.42%$1.7337.24%
BBWBuild-A-Bear Workshop, Inc.1.41%$0.8619.50%
LBCLuther Burbank Corporation1.41%$0.1317.07%
SNDRSchneider National, Inc.1.41%$0.3858.72%
0R13.LChurch & Dwight Co., Inc.1.40%$1.1636.55%
COHNCohen & Company Inc.1.40%$0.3548.05%
HLIHoulihan Lokey, Inc.1.40%$2.4839.81%
PATKPatrick Industries, Inc.1.40%$1.5444.05%
CXTCrane NXT, Co.1.39%$0.6624.82%
ESBAEmpire State Realty OP, L.P.1.39%$0.0949.94%
MMSMaximus, Inc.1.39%$1.2121.54%
WYNNWynn Resorts, Limited1.39%$1.7034.98%
ATENA10 Networks, Inc.1.38%$0.2434.61%
HYACHaymaker Acquisition Corp. III1.38%$0.1637.41%
ISTRInvestar Holding Corporation1.38%$0.3618.11%
MCYMercury General Corporation1.38%$1.2716.00%
ACUAcme United Corporation1.37%$0.5528.31%
DEDeere & Company1.36%$6.3434.22%
HYAC-UNHaymaker Acquisition Corp. 41.36%$0.1637.41%
RTXRTX Corporation1.36%$2.5652.52%
0HIN.LAssurant, Inc.1.35%$3.2219.47%
ALAir Lease Corporation1.35%$0.869.51%
BGCPBGC Partners, Inc.1.34%$0.0611.88%
ESRTEmpire State Realty Trust, Inc.1.34%$0.0949.94%
HUMHumana Inc.1.34%$3.5533.23%
ZEUSOlympic Steel, Inc.1.34%$0.5950.16%
0K9L.LNucor Corporation1.33%$2.2231.04%
BYByline Bancorp, Inc.1.33%$0.3913.97%
LPXLouisiana-Pacific Corporation1.33%$1.0935.19%
OPOFOld Point Financial Corporation1.33%$0.5632.91%
WSMWilliams-Sonoma, Inc.1.33%$2.5027.85%
RUSHARush Enterprises, Inc.1.32%$0.7121.15%
VLEOXValue Line Small Cap Opportunities Fund, Inc. Investor Class1.32%$0.7956.29%
0IW7.LGlobal Payments Inc.1.31%$1.0113.82%
APOApollo Global Management, Inc.1.31%$1.9227.59%
EMPEntergy Mississippi, Inc. 1M BD 661.31%$0.276.72%
NDSNNordson Corporation1.31%$3.1536.67%
ROKRockwell Automation, Inc.1.31%$5.2368.01%
UMBFUMB Financial Corporation1.31%$1.5218.87%
0L3I.LThe Charles Schwab Corporation1.30%$1.2928.42%
0R2X.LCorning Incorporated1.30%$1.1572.69%
EBAYeBay Inc.1.30%$1.1324.20%
GGGGraco Inc.1.30%$1.0736.31%
HESHess Corporation1.30%$1.9426.90%