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

Nihon Trim Co., Ltd. (6788.T)

Company Dividend Discount ModelIndustry: Industrial - Pollution & Treatment ControlsSector: Industrials

Valuation Snapshot

Stable Growth$6,470.67 - $17,724.15$9,991.52
Multi-Stage$4,802.72 - $5,255.19$5,024.80
Blended Fair Value$7,508.16
Current Price$4,345.00
Upside72.80%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS7.76%4.91%89.74126.6859.9960.8071.9961.7663.5065.1765.7955.28
YoY Growth---29.16%111.16%-1.32%-15.55%16.56%-2.74%-2.57%-0.94%19.01%-0.55%
Dividend Yield--2.07%3.66%1.73%2.41%1.87%2.01%1.20%1.36%1.44%0.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,074.49
(-) Cash Dividends Paid (M)343.40
(=) Cash Retained (M)1,731.09
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)414.90259.31155.59
Cash Retained (M)1,731.091,731.091,731.09
(-) Cash Required (M)-414.90-259.31-155.59
(=) Excess Retained (M)1,316.191,471.781,575.50
(/) Shares Outstanding (M)7.667.667.66
(=) Excess Retained per Share171.76192.06205.60
LTM Dividend per Share44.8144.8144.81
(+) Excess Retained per Share171.76192.06205.60
(=) Adjusted Dividend216.57236.88250.41
WACC / Discount Rate8.37%8.37%8.37%
Growth Rate4.87%5.87%6.87%
Fair Value$6,470.67$9,991.52$17,724.15
Upside / Downside48.92%129.95%307.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,074.492,196.162,324.962,461.322,605.682,758.502,841.26
Payout Ratio16.55%31.24%45.93%60.62%75.31%90.00%92.50%
Projected Dividends (M)343.40686.141,067.901,492.091,962.352,482.652,628.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.37%8.37%8.37%
Growth Rate4.87%5.87%6.87%
Year 1 PV (M)627.14633.12639.10
Year 2 PV (M)892.14909.23926.49
Year 3 PV (M)1,139.311,172.221,205.75
Year 4 PV (M)1,369.541,422.541,477.05
Year 5 PV (M)1,583.671,660.631,740.56
PV of Terminal Value (M)31,191.3232,707.1634,281.38
Equity Value (M)36,803.1138,504.9040,270.33
Shares Outstanding (M)7.667.667.66
Fair Value$4,802.72$5,024.80$5,255.19
Upside / Downside10.53%15.65%20.95%

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%