Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

IHI Corporation (7013.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$1,255.45 - $1,984.24$1,588.42
Multi-Stage$1,587.10 - $1,740.57$1,662.39
Blended Fair Value$1,625.40
Current Price$2,760.00
Upside-41.11%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS7.03%0.91%14.3014.2911.434.292.8110.188.724.360.028.72
YoY Growth--0.07%25.06%166.68%52.23%-72.36%16.77%100.02%28,775.00%-99.83%-33.25%
Dividend Yield--0.64%2.02%2.06%0.83%0.75%4.58%2.35%0.79%0.00%2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)129,343.00
(-) Cash Dividends Paid (M)18,228.00
(=) Cash Retained (M)111,115.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)25,868.6016,167.889,700.73
Cash Retained (M)111,115.00111,115.00111,115.00
(-) Cash Required (M)-25,868.60-16,167.88-9,700.73
(=) Excess Retained (M)85,246.4094,947.13101,414.28
(/) Shares Outstanding (M)1,059.711,059.711,059.71
(=) Excess Retained per Share80.4489.6095.70
LTM Dividend per Share17.2017.2017.20
(+) Excess Retained per Share80.4489.6095.70
(=) Adjusted Dividend97.64106.80112.90
WACC / Discount Rate9.12%9.12%9.12%
Growth Rate1.25%2.25%3.25%
Fair Value$1,255.45$1,588.42$1,984.24
Upside / Downside-54.51%-42.45%-28.11%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)129,343.00132,251.45135,225.31138,266.03141,375.13144,554.15148,890.77
Payout Ratio14.09%29.27%44.46%59.64%74.82%90.00%92.50%
Projected Dividends (M)18,228.0038,715.5760,115.3082,457.86105,774.83130,098.73137,723.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.12%9.12%9.12%
Growth Rate1.25%2.25%3.25%
Year 1 PV (M)35,131.7435,478.7235,825.71
Year 2 PV (M)49,500.8950,483.5251,475.82
Year 3 PV (M)61,613.2363,456.9365,337.04
Year 4 PV (M)71,719.6774,595.3377,556.61
Year 5 PV (M)80,046.6284,078.4588,271.13
PV of Terminal Value (M)1,383,854.961,453,557.731,526,041.29
Equity Value (M)1,681,867.101,761,650.681,844,507.59
Shares Outstanding (M)1,059.711,059.711,059.71
Fair Value$1,587.10$1,662.39$1,740.57
Upside / Downside-42.50%-39.77%-36.94%

High-Yield Dividend Screener

« Prev Page 25 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
8952.TJapan Real Estate Investment Corporation5.59%$7,312.3570.16%
AEGN.ATAegean Airlines S.A.5.59%$0.8128.27%
KMDS.JKPT Kurniamitra Duta Sentosa, Tbk5.59%$38.0052.57%
RECLTD.BOREC Limited5.59%$21.3032.48%
2488.HKLaunch Tech Company Limited5.58%$0.4931.82%
ANIM3.SAAnima Holding S.A.5.58%$0.1844.03%
PROF-B.STProfilGruppen AB (publ)5.58%$6.6456.11%
SOL.AXWashington H. Soul Pattinson and Company Limited5.58%$2.0979.15%
1128.HKWynn Macau, Limited5.57%$0.3352.58%
1585.HKYadea Group Holdings Ltd.5.57%$0.6444.68%
SBOK.STScandBook Holding AB (publ)5.57%$2.7567.47%
003470.KSYuanta Securities Korea Co., Ltd.5.56%$203.1264.57%
AEDAS.MCAedas Homes, S.A.5.56%$1.3344.89%
DTL.AXData#3 Limited5.56%$0.5085.44%
IMAS.JKPT Indomobil Sukses Internasional Tbk5.56%$63.4361.82%
SFQ.DESAF-Holland SE5.56%$0.8475.48%
058430.KSPOSCO STEELEON Co., Ltd.5.55%$2,160.0746.25%
2192.HKMedlive Technology Co., Ltd.5.55%$0.5565.76%
8968.TFukuoka REIT Corporation5.55%$10,438.6663.61%
CY6U.SICapitaLand India Trust5.55%$0.0723.56%
INLIF.ATInterlife General Insurance Company S.A.5.55%$0.3626.26%
0A0C.LStadler Rail AG5.54%$1.0971.26%
1289.HKWuxi Sunlit Science and Technology Company Limited5.54%$0.1622.04%
2686.HKAAG Energy Holdings Limited5.54%$0.1029.66%
SNK.WASanok Rubber Company Spólka Akcyjna5.54%$1.1993.14%
0IZM.LABG Sundal Collier Holding ASA5.53%$0.4584.38%
600681.SSBestsun Energy Co., Ltd.5.53%$0.2495.34%
605009.SSHangzhou Haoyue Personal Care Co., Ltd5.53%$1.7190.38%
KSB3.DEKSB SE & Co. KGaA5.53%$52.7634.72%
000581.SZWeifu High-Technology Group Co., Ltd.5.52%$1.1471.66%
0QO1.LSchindler Holding AG5.52%$10.9983.82%
1061.HKEssex Bio-Technology Limited5.52%$0.2120.70%
HGSB.OLHaugesund Sparebank5.52%$8.8625.30%
603408.SSRunner (Xiamen) Corp.5.51%$0.7576.83%
PERR.PAGérard Perrier Industrie S.A.5.51%$4.6047.56%
009180.KSHansol Logistics Co., Ltd.5.50%$149.8936.63%
601339.SSBros Eastern.,Ltd5.50%$0.3287.29%
9905.TWGreat China Metal Ind. Co., Ltd.5.50%$1.0975.18%
FIQE3.SAUnifique Telecomunicações S.A.5.50%$0.2748.37%
M-STOR.BKMFC-Strategic Storage Fund5.50%$0.4482.25%
SYNTEC.BKSyntec Construction Public Company Limited5.50%$0.0924.68%
TPAC.BKThai Plaspac Public Company Limited5.50%$0.4536.96%
WIK.WAWikana S.A.5.50%$0.4079.03%
600713.SSNanJing Pharmaceutical Company Limited5.49%$0.3078.15%
ATIC.JKPT Anabatic Technologies Tbk5.49%$35.4144.79%
000672.SZGansu Shangfeng Cement Co.,Ltd5.48%$0.7191.94%
069260.KSTKG Huchems Co.,Ltd.5.47%$998.9065.46%
NCK.AXNick Scali Limited5.47%$1.2979.89%
000270.KSKia Corporation5.46%$6,584.2832.69%
002014.SZHuangshan Novel Co.,Ltd5.46%$0.6584.41%