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$1,718.75 - $2,296.20$2,017.03
Multi-Stage$3,877.30 - $4,289.64$4,079.16
Blended Fair Value$3,048.10
Current Price$4,193.00
Upside-27.31%
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 Rate8.20%8.20%8.20%
Growth Rate-9.12%-8.12%-7.12%
Fair Value$1,718.75$2,017.03$2,296.20
Upside / Downside-59.01%-51.90%-45.24%

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 Rate8.20%8.20%8.20%
Growth Rate-9.12%-8.12%-7.12%
Year 1 PV (M)48,839.3849,376.7849,914.18
Year 2 PV (M)55,282.3156,505.5957,742.25
Year 3 PV (M)58,411.2660,360.7262,353.08
Year 4 PV (M)59,122.0861,767.5264,500.75
Year 5 PV (M)58,108.7361,376.8364,790.34
PV of Terminal Value (M)1,182,826.811,249,350.251,318,833.66
Equity Value (M)1,462,590.571,538,737.671,618,134.25
Shares Outstanding (M)377.22377.22377.22
Fair Value$3,877.30$4,079.16$4,289.64
Upside / Downside-7.53%-2.72%2.30%

High-Yield Dividend Screener

« Prev Page 48 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3269.TAdvance Residence Investment Corporation3.39%$5,804.0552.10%
CTZ.VNamSys Inc.3.39%$0.0556.26%
FILTRA.BOFiltra Consultants and Engineers Limited3.39%$2.4484.66%
INWI.STInwido AB (publ)3.39%$5.4860.02%
000422.SZHubei Yihua Chemical Industry Co., Ltd.3.38%$0.4872.32%
002318.SZZhejiang Jiuli Hi-Tech Metals Co., Ltd.3.38%$0.9854.31%
002533.SZGold cup Electric Apparatus Co.,Ltd.3.38%$0.4250.59%
003490.KSKorean Air Lines Co., Ltd.3.38%$750.2629.70%
600578.SSBeijing Jingneng Power Co., Ltd.3.38%$0.1733.20%
601811.SSXinhua Winshare Publishing and Media Co., Ltd.3.38%$0.4534.30%
7270.TSubaru Corporation3.38%$114.7827.17%
JHGJanus Henderson Group plc3.38%$1.6146.72%
002714.SZMuyuan Foods Co., Ltd.3.37%$1.7041.84%
019210.KQYG-1 Co., Ltd.3.37%$174.8833.83%
1954.TNippon Koei Co., Ltd.3.37%$126.0437.37%
7TEC.BOSaven Technologies Limited3.37%$1.5048.59%
8252.TMarui Group Co., Ltd.3.37%$108.4166.71%
9739.TNSW Inc.3.37%$85.1035.17%
0JMU.Ltechnotrans SE3.36%$1.1552.64%
4321.SRArabian Centres Company3.36%$0.6424.31%
600141.SSHubei Xingfa Chemicals Group Co., Ltd.3.36%$1.1683.90%
601825.SSShanghai Rural Commercial Bank Co., Ltd.3.36%$0.3124.33%
KC4.DEKONE Oyj3.36%$1.8095.42%
OTEXOpen Text Corporation3.36%$1.0755.28%
294870.KSHDC Hyundai Development Company3.35%$700.0023.41%
4212.TSekisui Jushi Corporation3.35%$71.2959.28%
B61.SIBukit Sembawang Estates Limited3.35%$0.1636.24%
CAMB.BRCampine N.V.3.35%$7.6318.23%
ELIS.PAElis S.A.3.35%$0.8033.62%
KREATE.HEKreate Group Oyj3.35%$0.4379.17%
M12.DEM1 Kliniken AG3.35%$0.6132.73%
XGR2.DECompass Group PLC3.35%$0.9061.67%
004430.KSSongwon Industrial Co., Ltd.3.34%$301.2433.59%
0N66.LATOSS Software AG3.34%$3.8280.44%
6219.TWOFull Wang International Development Co., Ltd.3.34%$0.6777.89%
9537.SRAmwaj International Company3.34%$1.0094.38%
AMATAV.BKAmata VN Public Company Limited3.34%$0.0621.41%
EOAN.DEE.on Se3.34%$0.5547.88%
030190.KQNICE Information Service Co., Ltd.3.33%$331.9538.71%
089470.KSHDC Hyundai Engineering Plastics Co., Ltd.3.33%$140.0111.49%
2373.HKBeauty Farm Medical and Health Industry Inc.3.33%$0.8841.42%
600258.SSBTG Hotels (Group) Co., Ltd.3.33%$0.5674.23%
601518.SSJilin Expressway Co., Ltd.3.33%$0.0932.60%
6584.TSanoh Industrial Co., Ltd.3.33%$28.5739.95%
6843.TWOJDV Control Valves Co., Ltd.3.33%$1.9085.01%
ARASE.ISDogu Aras Enerji Yatirimlari AS3.33%$2.3841.72%
AZA.STAvanza Bank Holding AB (publ)3.33%$11.7070.53%
BAY-R.BKBank of Ayudhya Public Company Limited3.33%$0.8720.61%
SL.MISanlorenzo S.p.A.3.33%$1.0133.16%
STNGScorpio Tankers Inc.3.33%$1.6528.37%