Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Japan Post Insurance Co., Ltd. (7181.T)

Company Dividend Discount ModelIndustry: Insurance - LifeSector: Financial Services

Valuation Snapshot

Stable Growth$1,877.69 - $2,539.19$2,216.11
Multi-Stage$5,448.34 - $6,040.36$5,738.10
Blended Fair Value$3,977.10
Current Price$4,193.00
Upside-5.15%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-10.08%8.48%100.5694.4395.14160.8456.69171.06108.1395.3988.9865.02
YoY Growth--6.49%-0.75%-40.85%183.72%-66.86%58.20%13.36%7.21%36.85%45.92%
Dividend Yield--3.08%3.00%4.39%7.41%2.76%12.11%5.41%4.19%3.59%3.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)154,447.00
(-) Cash Dividends Paid (M)37,933.00
(=) Cash Retained (M)116,514.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)30,889.4019,305.8811,583.53
Cash Retained (M)116,514.00116,514.00116,514.00
(-) Cash Required (M)-30,889.40-19,305.88-11,583.53
(=) Excess Retained (M)85,624.6097,208.13104,930.48
(/) Shares Outstanding (M)377.22377.22377.22
(=) Excess Retained per Share226.99257.70278.17
LTM Dividend per Share100.56100.56100.56
(+) Excess Retained per Share226.99257.70278.17
(=) Adjusted Dividend327.55358.26378.73
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate-9.12%-8.12%-7.12%
Fair Value$1,877.69$2,216.11$2,539.19
Upside / Downside-55.22%-47.15%-39.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)154,447.00141,907.64130,386.34119,800.44110,073.99101,137.23104,171.34
Payout Ratio24.56%37.65%50.74%63.82%76.91%90.00%92.50%
Projected Dividends (M)37,933.0053,425.9966,153.2376,461.6984,660.2391,023.5096,358.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate-9.12%-8.12%-7.12%
Year 1 PV (M)49,510.1950,054.9750,599.74
Year 2 PV (M)56,811.3358,068.4559,339.32
Year 3 PV (M)60,851.2962,882.1864,957.77
Year 4 PV (M)62,437.7665,231.5668,118.08
Year 5 PV (M)62,210.4665,709.2469,363.70
PV of Terminal Value (M)1,763,398.121,862,573.501,966,161.71
Equity Value (M)2,055,219.152,164,519.902,278,540.33
Shares Outstanding (M)377.22377.22377.22
Fair Value$5,448.34$5,738.10$6,040.36
Upside / Downside29.94%36.85%44.06%

High-Yield Dividend Screener

« Prev Page 28 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U96.SISembcorp Industries Ltd5.19%$0.3229.05%
CIN.AXCarlton Investments Limited5.18%$1.7961.04%
MERK.JKPT Merck Tbk5.18%$170.3142.74%
0QQ2.LGeberit AG5.17%$25.4271.02%
2640.TWOTaiwan Taxi Co.,Ltd.5.17%$7.0177.56%
603508.SSHenan Thinker Automatic Equipment Co., Ltd.5.17%$1.4488.86%
RICHT.BDChemical Works5.17%$509.8341.05%
FPT.BKFrasers Property (Thailand) Public Company Limited5.16%$0.3140.49%
YSON.FSonae, SGPS, S.A.5.16%$0.0960.40%
0QS5.LBossard Holding AG5.15%$7.9044.91%
2341.HKEcoGreen International Group Limited5.15%$0.109.70%
4942.TWChia Chang Co., Ltd5.15%$1.9967.15%
601555.SSSoochow Securities Co., Ltd.5.15%$0.4766.76%
601686.SSTianjin You Fa Steel Pipe Group Stock Co., Ltd.5.15%$0.3256.09%
6979.HKZJLD Group Inc5.15%$0.4556.09%
3118.TWOLevel Biotechnology Inc.5.14%$1.7080.08%
ALTOU.PATouax5.14%$0.2220.71%
BE8.BKBeryl 8 Plus Public Company Limited5.14%$0.2475.69%
KEG-UN.TOThe Keg Royalties Income Fund5.14%$0.9684.63%
QEWS.QAQatar Electricity & Water Company Q.P.S.C.5.14%$0.7767.87%
6805.HKKimou Environmental Holding Limited5.13%$0.1360.10%
9521.SRInmar Company for Real Estate Development and Investment5.13%$1.0024.60%
MTI.BKMuang Thai Insurance Public Company Limited5.13%$0.8045.07%
3218.TWOUniversal Vision Biotechnology Co., Ltd.5.12%$7.4771.57%
600694.SSDashang Co., Ltd.5.12%$0.9263.22%
601877.SSZhejiang Chint Electrics Co., Ltd.5.12%$1.4367.03%
GL9.IRGlanbia plc5.12%$0.7450.22%
STBP3.SASantos Brasil Participações S.A.5.12%$0.7478.31%
WSU.DEWashTec AG5.12%$2.4092.47%
0RUJ.LDelta Plus Group5.11%$2.4829.42%
2887.TWTS Financial Holding Co., Ltd.5.11%$1.0493.64%
3003.SRCity Cement Company5.11%$0.6566.06%
ALVU.PAVente-Unique.com S.A.5.11%$0.7945.95%
CAML3.SACamil Alimentos S.A.5.11%$0.2860.82%
RECTRectitude Holdings Ltd Ordinary Shares5.11%$0.0926.70%
603518.SSJinhong Fashion Group Co.,Ltd.5.10%$0.4966.21%
6242.TWOLi Kang Biomedical Co., Ltd.5.10%$2.0077.54%
ECMPA.ASEurocommercial Properties N.V.5.10%$1.3355.30%
NOMDNomad Foods Limited5.09%$0.6246.03%
2249.TWOYoung Shine Electric Co., Ltd.5.08%$4.7121.31%
ARZZ3.SAArezzo Indústria e Comércio S.A.5.08%$2.6767.63%
CMAN.BKChememan Public Company Limited5.08%$0.1231.80%
LST.BKLam Soon (Thailand) Public Company Limited5.08%$0.2436.51%
VEI.OLVeidekke ASA5.08%$8.9090.00%
013570.KSDY Corporation5.07%$230.5420.72%
086790.KSHana Financial Group Inc.5.07%$4,736.7233.98%
129260.KSIntergis Co., Ltd5.07%$121.3822.66%
CUP-U.TOCaribbean Utilities Company, Ltd.5.07%$0.6964.16%
MMAQ3.SAMinasmaquinas S.A.5.07%$129.2112.04%
QATI.QAQatar Insurance Company Q.S.P.C.5.07%$0.1045.46%