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 29 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SUSuncor Energy Inc.5.07%$2.3153.29%
023410.KQEugene Corporation5.06%$183.4563.50%
7537.TMarubun Corporation5.06%$65.8855.36%
GLJ.DEGrenke AG5.06%$0.7954.91%
KZOS.MEKazan Public Joint Stock Company Organichesky sintez5.06%$3.3620.60%
LTLS.JKPT Lautan Luas Tbk5.06%$43.7440.34%
MDS-UN.TOHealthcare Special Opportunities Fund5.06%$0.5664.99%
PUUILO.HEPuuilo Oyj5.06%$0.6382.63%
VCI.VVitreous Glass Inc.5.06%$0.3791.09%
051600.KSKEPCO Plant Service & Engineering Co.,Ltd.5.05%$2,469.0084.53%
BLXBanco Latinoamericano de Comercio Exterior, S. A.5.05%$2.2137.06%
TLI.BKThai Life Insurance Public Company Limited5.05%$0.5047.29%
031330.KQSAMT Co., Ltd.5.04%$200.0045.01%
DCR.WADecora S.A.5.04%$3.7855.77%
PST.MIPoste Italiane S.p.A.5.04%$1.0965.05%
RDX.AXRedox Limited5.04%$0.1554.66%
UPOIC.BKUnited Palm Oil Industry Public Company Limited5.04%$0.3361.35%
WKL.ASWolters Kluwer N.V.5.04%$4.4348.01%
000600.SZJointo Energy Investment Co., Ltd. Hebei5.03%$0.4345.84%
0QNN.LBurckhardt Compression Holding AG5.03%$27.4847.49%
002233.SZGuangdong Tapai Group Co., Ltd.5.02%$0.4570.96%
9308.TInui Global Logistics Co., Ltd.5.02%$68.9239.29%
FFI.AXFFI Holdings Limited5.02%$0.2431.68%
SJWD.BKSCGJWD Logistics Public Company Limited5.02%$0.3762.75%
007590.KSDONGBANG AGRO Corporation5.01%$300.1154.47%
0151.HKWant Want China Holdings Limited5.01%$0.2363.82%
2971.TEscon Japan REIT Investment Corporation5.01%$6,447.9060.16%
BBL-R.BKBangkok Bank Public Company Limited5.01%$8.5034.27%
DIC.AEDubai Investments PJSC5.01%$0.1858.95%
006390.KSHanil Hyundai Cement Co., Ltd5.00%$900.0433.14%
600998.SSJointown Pharmaceutical Group Co., Ltd5.00%$0.2646.36%
7020.SREtihad Etisalat Company5.00%$3.3172.99%
KA8.DEKlassik Radio AG5.00%$0.1595.39%
ORDS.QAOoredoo Q.P.S.C.4.99%$0.6557.81%
002616.SZGuangdong Chant Group Inc.4.98%$0.2771.11%
039130.KSHanatour Service Inc.4.98%$2,419.0255.18%
1264.TWOTehmag Foods Corporation4.98%$13.9967.27%
1295.KLPublic Bank Berhad4.98%$0.2260.48%
AW-UN.TOA&W Revenue Royalties Income Fund4.98%$1.8492.91%
WPK.TOWinpak Ltd.4.98%$2.2699.45%
000776.SZGF Securities Co., Ltd.4.97%$1.0960.30%
5236.KLMatrix Concepts Holdings Berhad4.97%$0.0756.54%
601298.SSQingdao Port International Co., Ltd.4.97%$0.4149.05%
7133.KLUnited U-LI Corporation Berhad4.97%$0.0846.08%
9925.TWTaiwan Shin Kong Security Co., Ltd.4.97%$2.0281.40%
034590.KSIncheon City Gas Co., Ltd.4.96%$1,251.1528.53%
0QP4.ILGeorg Fischer AG4.96%$2.6644.86%
4163.SRAl-Dawaa Medical Services Company4.96%$2.5157.67%
9163.TNareru Group Inc.4.96%$114.0343.61%
CPFE3.SACPFL Energia S.A.4.96%$2.6656.33%