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 Industry Sector

Ticker

Industry

Sector

Nichias Corporation (5393.T)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$5,105.26 - $8,121.87$6,477.04
Multi-Stage$4,595.84 - $5,012.22$4,800.28
Blended Fair Value$5,638.66
Current Price$5,558.00
Upside1.45%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS6.47%13.32%104.1696.6192.6384.3578.2476.1266.2258.5149.5035.25
YoY Growth--7.81%4.31%9.81%7.82%2.77%14.96%13.19%18.19%40.42%18.22%
Dividend Yield--1.89%2.03%3.10%3.74%2.80%3.39%3.30%2.11%1.91%2.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)30,353.00
(-) Cash Dividends Paid (M)7,015.00
(=) Cash Retained (M)23,338.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,070.603,794.132,276.48
Cash Retained (M)23,338.0023,338.0023,338.00
(-) Cash Required (M)-6,070.60-3,794.13-2,276.48
(=) Excess Retained (M)17,267.4019,543.8821,061.53
(/) Shares Outstanding (M)64.4264.4264.42
(=) Excess Retained per Share268.04303.38326.94
LTM Dividend per Share108.89108.89108.89
(+) Excess Retained per Share268.04303.38326.94
(=) Adjusted Dividend376.93412.27435.83
WACC / Discount Rate12.19%12.19%12.19%
Growth Rate4.47%5.47%6.47%
Fair Value$5,105.26$6,477.04$8,121.87
Upside / Downside-8.15%16.54%46.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)30,353.0032,013.8433,765.5635,613.1337,561.7939,617.0840,805.59
Payout Ratio23.11%36.49%49.87%63.24%76.62%90.00%92.50%
Projected Dividends (M)7,015.0011,681.5716,837.8222,523.3728,780.7035,655.3737,745.17

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.19%12.19%12.19%
Growth Rate4.47%5.47%6.47%
Year 1 PV (M)10,314.0310,412.7510,511.48
Year 2 PV (M)13,126.2413,378.7313,633.62
Year 3 PV (M)15,502.9715,952.4316,410.49
Year 4 PV (M)17,490.8318,170.1918,869.15
Year 5 PV (M)19,132.0320,065.3921,034.82
PV of Terminal Value (M)220,500.71231,257.81242,430.69
Equity Value (M)296,066.81309,237.29322,890.26
Shares Outstanding (M)64.4264.4264.42
Fair Value$4,595.84$4,800.28$5,012.22
Upside / Downside-17.31%-13.63%-9.82%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%