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

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 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%