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

Ticker

Industry

Sector

Nihon Dempa Kogyo Co., Ltd. (6779.T)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$806.17 - $1,547.17$1,103.15
Multi-Stage$1,210.84 - $1,328.05$1,268.33
Blended Fair Value$1,185.74
Current Price$931.00
Upside27.36%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS269.74%5.91%29.9819.9618.350.000.000.040.1317.0116.9617.14
YoY Growth--50.22%8.75%0.00%0.00%-100.00%-66.67%-99.23%0.26%-1.01%1.54%
Dividend Yield--3.98%1.38%1.42%0.00%0.00%0.01%0.02%3.18%1.94%2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,187.00
(-) Cash Dividends Paid (M)692.00
(=) Cash Retained (M)495.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)237.40148.3889.03
Cash Retained (M)495.00495.00495.00
(-) Cash Required (M)-237.40-148.38-89.03
(=) Excess Retained (M)257.60346.63405.98
(/) Shares Outstanding (M)23.0523.0523.05
(=) Excess Retained per Share11.1715.0417.61
LTM Dividend per Share30.0230.0230.02
(+) Excess Retained per Share11.1715.0417.61
(=) Adjusted Dividend41.1945.0647.63
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate1.49%2.49%3.49%
Fair Value$806.17$1,103.15$1,547.17
Upside / Downside-13.41%18.49%66.18%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,187.001,216.551,246.841,277.871,309.691,342.291,382.56
Payout Ratio58.30%64.64%70.98%77.32%83.66%90.00%92.50%
Projected Dividends (M)692.00786.36884.99988.041,095.681,208.061,278.87

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate1.49%2.49%3.49%
Year 1 PV (M)729.96737.15744.34
Year 2 PV (M)762.59777.70792.95
Year 3 PV (M)790.33813.92837.98
Year 4 PV (M)813.56846.11879.62
Year 5 PV (M)832.67874.51918.02
PV of Terminal Value (M)23,982.7825,187.8426,440.85
Equity Value (M)27,911.9029,237.2230,613.75
Shares Outstanding (M)23.0523.0523.05
Fair Value$1,210.84$1,268.33$1,328.05
Upside / Downside30.06%36.23%42.65%

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%