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

NSW Inc. (9739.T)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$8,184.43 - $47,607.32$15,193.50
Multi-Stage$6,124.51 - $6,707.64$6,410.67
Blended Fair Value$10,802.08
Current Price$2,714.00
Upside298.01%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS23.97%20.28%94.9060.0054.9039.9334.9032.4227.4519.9324.9722.49
YoY Growth--58.17%9.29%37.48%14.42%7.66%18.09%37.71%-20.17%11.02%50.15%
Dividend Yield--3.50%1.78%2.25%1.71%1.54%1.53%1.01%0.91%1.35%2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,605.00
(-) Cash Dividends Paid (M)1,268.00
(=) Cash Retained (M)2,337.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)721.00450.63270.38
Cash Retained (M)2,337.002,337.002,337.00
(-) Cash Required (M)-721.00-450.63-270.38
(=) Excess Retained (M)1,616.001,886.382,066.63
(/) Shares Outstanding (M)14.9014.9014.90
(=) Excess Retained per Share108.46126.61138.71
LTM Dividend per Share85.1085.1085.10
(+) Excess Retained per Share108.46126.61138.71
(=) Adjusted Dividend193.56211.71223.81
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate4.36%5.36%6.36%
Fair Value$8,184.43$15,193.50$47,607.32
Upside / Downside201.56%459.82%1,654.14%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,605.003,798.114,001.574,215.934,441.774,679.704,820.09
Payout Ratio35.17%46.14%57.10%68.07%79.03%90.00%92.50%
Projected Dividends (M)1,268.001,752.402,285.062,869.753,510.534,211.734,458.59

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate4.36%5.36%6.36%
Year 1 PV (M)1,624.871,640.441,656.01
Year 2 PV (M)1,964.582,002.412,040.60
Year 3 PV (M)2,287.712,354.112,421.78
Year 4 PV (M)2,594.872,695.772,799.59
Year 5 PV (M)2,886.623,027.603,174.04
PV of Terminal Value (M)79,892.8283,794.7687,847.68
Equity Value (M)91,251.4895,515.1099,939.70
Shares Outstanding (M)14.9014.9014.90
Fair Value$6,124.51$6,410.67$6,707.64
Upside / Downside125.66%136.21%147.15%

High-Yield Dividend Screener

« Prev Page 25 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
MDCM.D.C. Holdings, Inc.0.86%$0.5455.94%
AXPAmerican Express Company0.85%$3.1720.85%
FOXAFox Corporation0.85%$0.6213.96%
LMSTLimestone Bancorp, Inc.0.85%$0.208.06%
RCLRoyal Caribbean Cruises Ltd.0.85%$2.4116.19%
AZZAZZ Inc.0.84%$0.928.89%
HIBBHibbett, Inc.0.84%$0.749.00%
MARMarriott International, Inc.0.84%$2.6227.38%
MORNMorningstar, Inc.0.84%$1.7720.03%
SGHSMART Global Holdings, Inc.0.84%$0.1430.96%
URIUnited Rentals, Inc.0.84%$7.1318.10%
0HYJ.LCintas Corporation0.83%$1.5434.15%
EFXEquifax Inc.0.83%$1.7833.46%
GMGeneral Motors Company0.82%$0.6621.22%
KVSAKhosla Ventures Acquisition Co.0.81%$0.099.61%
WMTWalmart Inc.0.81%$0.9131.92%
BMIBadger Meter, Inc.0.80%$1.4130.10%
FRDFriedman Industries, Incorporated0.80%$0.169.82%
ITTITT Inc.0.80%$1.4022.66%
MLIMueller Industries, Inc.0.80%$0.9413.89%
SSSSLSuRo Capital Corp. 6.00% Notes due 20260.80%$0.208.46%
RGLDRoyal Gold, Inc.0.79%$1.7524.00%
VRSKVerisk Analytics, Inc.0.79%$1.7426.41%
COFCapital One Financial Corporation0.78%$1.9487.57%
EEExcelerate Energy, Inc.0.78%$0.229.21%
0K36.LMoody's Corporation0.77%$3.8230.70%
HCIHCI Group, Inc.0.77%$1.429.00%
PHParker-Hannifin Corporation0.77%$6.8524.15%
SEISolaris Energy Infrastructure, Inc.0.77%$0.3944.96%
0HQN.LCboe Global Markets, Inc.0.76%$1.9020.31%
ASICAtegrity Specialty Holdings LLC0.76%$0.1512.77%
GLGlobe Life Inc.0.75%$1.037.35%
0KYY.LS&P Global Inc.0.74%$3.8128.09%
PHMPulteGroup, Inc.0.74%$0.896.67%
ROPRoper Technologies, Inc.0.74%$3.2022.09%
ZWSZurn Elkay Water Solutions Corporation0.74%$0.3530.63%
JOEThe St. Joe Company0.73%$0.4324.05%
TOLToll Brothers, Inc.0.73%$0.997.16%
TTEKTetra Tech, Inc.0.73%$0.2526.25%
0HCB.LAlcoa Corporation0.72%$0.409.08%
AAgilent Technologies, Inc.0.72%$0.9921.64%
FCFSFirstCash Holdings, Inc0.72%$1.1316.40%
TRAKReposiTrak, Inc.0.72%$0.0922.94%
BKNGBooking Holdings Inc.0.71%$37.7824.39%
PGCPeapack-Gladstone Financial Corporation0.71%$0.2010.22%
ASOAcademy Sports and Outdoors, Inc.0.70%$0.376.63%
BROBrown & Brown, Inc.0.70%$0.5418.02%
INTUIntuit Inc.0.70%$4.3929.97%
MSFTMicrosoft Corporation0.70%$3.3123.52%
NCRNCR Corporation0.70%$0.111.70%