Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Nabtesco Corporation (6268.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$1,687.15 - $2,910.23$2,213.87
Multi-Stage$3,068.16 - $3,368.80$3,215.60
Blended Fair Value$2,714.73
Current Price$3,349.00
Upside-18.94%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.25%6.62%80.4579.2078.1773.3480.7675.6076.5462.0648.5547.16
YoY Growth--1.58%1.31%6.59%-9.19%6.83%-1.23%23.32%27.82%2.95%11.33%
Dividend Yield--3.48%3.00%2.41%2.25%1.60%3.03%2.25%1.51%1.65%1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,966.00
(-) Cash Dividends Paid (M)9,652.00
(=) Cash Retained (M)6,314.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,193.201,995.751,197.45
Cash Retained (M)6,314.006,314.006,314.00
(-) Cash Required (M)-3,193.20-1,995.75-1,197.45
(=) Excess Retained (M)3,120.804,318.255,116.55
(/) Shares Outstanding (M)119.99119.99119.99
(=) Excess Retained per Share26.0135.9942.64
LTM Dividend per Share80.4480.4480.44
(+) Excess Retained per Share26.0135.9942.64
(=) Adjusted Dividend106.45116.43123.08
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate0.22%1.22%2.22%
Fair Value$1,687.15$2,213.87$2,910.23
Upside / Downside-49.62%-33.89%-13.10%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,966.0016,160.2516,356.8616,555.8716,757.2916,961.1717,470.01
Payout Ratio60.45%66.36%72.27%78.18%84.09%90.00%92.50%
Projected Dividends (M)9,652.0010,724.3911,821.4412,943.6114,091.3315,265.0516,159.76

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate0.22%1.22%2.22%
Year 1 PV (M)9,966.6610,066.1110,165.56
Year 2 PV (M)10,209.9710,414.7410,621.55
Year 3 PV (M)10,389.3010,703.4211,023.80
Year 4 PV (M)10,511.3810,937.2411,375.92
Year 5 PV (M)10,582.3711,120.9911,681.32
PV of Terminal Value (M)316,495.52332,604.37349,362.57
Equity Value (M)368,155.19385,846.87404,230.72
Shares Outstanding (M)119.99119.99119.99
Fair Value$3,068.16$3,215.60$3,368.80
Upside / Downside-8.39%-3.98%0.59%

High-Yield Dividend Screener

« Prev Page 3 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1272.HKDatang Environment Industry Group Co., Ltd.13.53%$0.1542.28%
MID-UN.TOMINT Income Fund13.47%$1.0661.55%
1126.HKDream International Limited13.45%$1.1550.50%
HCO.PAHigh Co. S.A.13.45%$0.5362.33%
2348.HKDawnrays Pharmaceutical (Holdings) Limited13.44%$0.1633.06%
0384.HKChina Gas Holdings Limited13.43%$1.0494.76%
AEFAbrdn Emerging Markets Equity Income Fund Inc13.42%$0.9661.57%
9616.HKNeutech Group Limited13.40%$0.3455.10%
WN-PA.TOGeorge Weston Limited13.36%$3.4127.39%
CY4.FKelsian Group Limited13.31%$0.3278.26%
1100.HKMainland Headwear Holdings Limited13.28%$0.1742.95%
1755.HKS-Enjoy Service Group Co., Limited13.28%$0.3733.22%
DRR.AXDeterra Royalties Limited13.28%$0.5593.57%
2942.TWOJing-Jan Retail Business Co., Ltd.13.27%$4.1962.94%
1985.HKMicroware Group Limited13.26%$0.1768.95%
SSG.AXShaver Shop Group Limited13.25%$0.2086.08%
1553.HKMaike Tube Industry Holdings Limited13.22%$0.2027.92%
3306.HKJNBY Design Limited13.22%$2.5577.85%
0363.HKShanghai Industrial Holdings Limited13.17%$1.9035.00%
0579.HKBeijing Jingneng Clean Energy Co., Limited13.09%$0.3042.68%
RI.PAPernod Ricard S.A.13.06%$9.5377.43%
VULC3.SAVulcabras S.A.13.05%$2.6060.16%
600919.SSBank of Jiangsu Co., Ltd.13.01%$1.3572.63%
1551.HKGuangzhou Rural Commercial Bank Co., Ltd.13.00%$0.2058.85%
EIT-UN.TOCanoe EIT Income Fund13.00%$2.0542.34%
4334.SRAl Maather Reit Fund12.98%$1.1689.22%
BCE-PA.TOBCE Inc.12.97%$2.7139.91%
HLO.AXHelloworld Travel Limited12.97%$0.2567.50%
4347.SRBonyan REIT Fund12.96%$1.2193.24%
1526.HKRici Healthcare Holdings Limited12.94%$0.1438.91%
3709.HKEEKA Fashion Holdings Limited12.93%$0.9958.41%
ELSA.JKPT Elnusa Tbk12.90%$65.7979.08%
3348.HKChina PengFei Group Limited12.88%$0.1642.43%
BAYU.JKPT Bayu Buana Tbk12.87%$175.0059.18%
MJLF.BKMajor Cineplex Lifestyle Leasehold Property Fund.12.81%$0.6246.37%
037460.KQSamji Electronics Co., Ltd.12.80%$1,880.7647.73%
1785.HKChengdu Expressway Co., Ltd.12.79%$0.2688.07%
GWO-PN.TOGreat-West Lifeco Inc.12.76%$2.3953.09%
UNC.TOUnited Corporations Limited12.75%$1.8760.14%
FDJ.PAFDJ United12.74%$3.8390.91%
IRAO.MEPJSC Inter RAO UES12.74%$0.3919.11%
0OGG.LS.A. Catana Group12.72%$0.3722.37%
TAPG.JKPT Triputra Agro Persada Tbk12.65%$191.0090.66%
2407.HKGaush Meditech Ltd12.64%$1.0277.13%
MPCK.DEMPC Münchmeyer Petersen Capital AG12.63%$0.6260.64%
EDL.DEEdel SE & Co. KGaA12.60%$0.5754.20%
0086.HKSun Hung Kai & Co. Limited12.59%$0.5294.25%
4340.SRAl Rajhi REIT Fund12.56%$1.0083.50%
TRMDTORM plc12.54%$2.4890.35%
0819.HKTianneng Power International Limited12.50%$0.8935.06%