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

Nissin Electric Co., Ltd. (6641.T)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$947.62 - $1,431.45$1,175.70
Multi-Stage$1,184.74 - $1,299.53$1,241.05
Blended Fair Value$1,208.38
Current Price$1,259.00
Upside-4.02%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2022202120202019201820172016201520142013
DPS9.09%13.02%33.9931.9932.9933.9930.0022.0014.0012.0010.999.99
YoY Growth--6.26%-3.03%-2.95%13.32%36.37%57.15%16.69%9.11%10.02%0.00%
Dividend Yield--2.23%2.28%3.15%2.84%2.94%1.85%0.93%1.38%1.65%1.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)11,451.00
(-) Cash Dividends Paid (M)907.00
(=) Cash Retained (M)10,544.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,290.201,431.38858.83
Cash Retained (M)10,544.0010,544.0010,544.00
(-) Cash Required (M)-2,290.20-1,431.38-858.83
(=) Excess Retained (M)8,253.809,112.639,685.18
(/) Shares Outstanding (M)106.87106.87106.87
(=) Excess Retained per Share77.2385.2690.62
LTM Dividend per Share8.498.498.49
(+) Excess Retained per Share77.2385.2690.62
(=) Adjusted Dividend85.7293.7599.11
WACC / Discount Rate9.91%9.91%9.91%
Growth Rate0.79%1.79%2.79%
Fair Value$947.62$1,175.70$1,431.45
Upside / Downside-24.73%-6.62%13.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)11,451.0011,655.9911,864.6612,077.0612,293.2612,513.3312,888.73
Payout Ratio7.92%24.34%40.75%57.17%73.58%90.00%92.50%
Projected Dividends (M)907.002,836.674,835.146,904.259,045.8911,262.0011,922.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.91%9.91%9.91%
Growth Rate0.79%1.79%2.79%
Year 1 PV (M)2,555.622,580.972,606.33
Year 2 PV (M)3,924.484,002.744,081.78
Year 3 PV (M)5,048.675,200.445,355.22
Year 4 PV (M)5,959.356,199.406,446.63
Year 5 PV (M)6,684.217,022.457,374.24
PV of Terminal Value (M)102,446.47107,630.49113,022.27
Equity Value (M)126,618.81132,636.50138,886.47
Shares Outstanding (M)106.87106.87106.87
Fair Value$1,184.74$1,241.05$1,299.53
Upside / Downside-5.90%-1.43%3.22%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%