Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

JTEKT Corporation (6473.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$9,714.95 - $11,454.59$10,730.58
Multi-Stage$6,707.07 - $7,384.13$7,039.04
Blended Fair Value$8,884.81
Current Price$1,470.50
Upside504.20%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS0.45%6.09%47.0836.6221.9716.7425.1146.0346.0343.9443.9442.89
YoY Growth--28.58%66.67%31.25%-33.33%-45.45%0.00%4.76%0.00%2.44%64.52%
Dividend Yield--3.96%3.23%1.68%1.64%2.20%5.50%3.40%2.91%2.68%3.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)19,643.00
(-) Cash Dividends Paid (M)16,534.00
(=) Cash Retained (M)3,109.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,928.602,455.381,473.23
Cash Retained (M)3,109.003,109.003,109.00
(-) Cash Required (M)-3,928.60-2,455.38-1,473.23
(=) Excess Retained (M)-819.60653.631,635.78
(/) Shares Outstanding (M)327.86327.86327.86
(=) Excess Retained per Share-2.501.994.99
LTM Dividend per Share50.4350.4350.43
(+) Excess Retained per Share-2.501.994.99
(=) Adjusted Dividend47.9352.4255.42
WACC / Discount Rate-1.02%-1.02%-1.02%
Growth Rate1.35%2.35%3.35%
Fair Value$9,714.95$10,730.58$11,454.59
Upside / Downside560.66%629.72%678.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)19,643.0020,103.7220,575.2621,057.8521,551.7622,057.2522,718.97
Payout Ratio84.17%85.34%86.50%87.67%88.83%90.00%92.50%
Projected Dividends (M)16,534.0017,156.1117,798.3118,461.2019,145.3919,851.5221,015.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.02%-1.02%-1.02%
Growth Rate1.35%2.35%3.35%
Year 1 PV (M)17,164.1817,333.5417,502.90
Year 2 PV (M)17,815.0518,168.3618,525.13
Year 3 PV (M)18,487.2519,039.9219,603.50
Year 4 PV (M)19,181.4219,949.7720,740.98
Year 5 PV (M)19,898.2320,899.5021,940.68
PV of Terminal Value (M)2,106,448.892,212,444.272,322,664.25
Equity Value (M)2,198,995.022,307,835.362,420,977.44
Shares Outstanding (M)327.86327.86327.86
Fair Value$6,707.07$7,039.04$7,384.13
Upside / Downside356.11%378.68%402.15%

High-Yield Dividend Screener

« Prev Page 54 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600425.SSXinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.2.99%$0.1276.32%
605098.SSShanghai Action Education Technology CO.,LTD.2.99%$1.2551.61%
6473.TJTEKT Corporation2.99%$51.9284.17%
B2H.OLB2Holding ASA2.99%$0.2121.39%
GENTERA.MXGentera, S.A.B. de C.V.2.99%$1.3628.15%
JYSK.COJyske Bank A/S2.99%$26.2230.23%
MCGS.QAMedicare Group Q.P.S.C.2.99%$0.2064.83%
002003.SZZhejiang Weixing Industrial Development Co., Ltd.2.98%$0.3255.93%
0RHU.LFlughafen Wien AG2.98%$1.6562.41%
8914.TArealink Co., Ltd.2.98%$31.6944.83%
DXT.TODexterra Group Inc.2.98%$0.3555.12%
NST.AXNorthern Star Resources Limited2.98%$0.7345.12%
600704.SSWuchan Zhongda Group Co.,Ltd.2.97%$0.1722.55%
8593.TMitsubishi HC Capital Inc.2.97%$38.9734.55%
KBL.TOK-Bro Linen Inc.2.97%$1.0469.43%
O10.SIFar East Orchard Limited2.97%$0.0430.11%
PLANB.BKPlan B Media Public Company Limited2.97%$0.1246.85%
005850.KSSL Corporation2.96%$1,235.8318.10%
6527.TWOCrystalvue Medical Corporation2.96%$2.2440.94%
9201.TJapan Airlines Co., Ltd.2.96%$85.8930.05%
9633.HKNongfu Spring Co., Ltd.2.96%$1.4361.73%
9931.TWHsin Kao Gas Co.,Ltd.2.96%$1.0140.68%
FTSFortis Inc.2.96%$1.5447.07%
035890.KQSeohee Construction Co., Ltd.2.95%$47.877.53%
3132.TMacnica Fuji Electronics Holdings, Inc.2.95%$70.5256.32%
600667.SSWuxi Taiji Industry Limited Corporation2.95%$0.2383.84%
603577.SSQingdao Huijintong Power Equipment Co.,Ltd.2.95%$0.3179.62%
603699.SSNeway Valve (Suzhou) Co., Ltd.2.95%$1.5381.92%
000020.KSDongwha Pharm.Co.,Ltd2.94%$182.4465.71%
000895.SZHenan Shuanghui Investment & Development Co.,Ltd.2.94%$0.7852.50%
002540.SZJiangsu Asia-Pacific Light Alloy Technology Co., Ltd.2.94%$0.2163.05%
013120.KQDongWon Development Co.,Ltd.2.94%$80.9285.28%
107590.KSMiwon Holdings Co., Ltd.2.94%$1,985.5919.06%
6779.TNihon Dempa Kogyo Co., Ltd.2.94%$30.0558.30%
8084.TRyoden Corporation2.94%$106.2946.57%
8890.TRaysum Co., Ltd.2.94%$173.1650.05%
9303.TThe Sumitomo Warehouse Co., Ltd.2.94%$104.4036.71%
APZ.AXAspen Group2.94%$0.1631.96%
FSECURE.HEF-Secure Oyj2.94%$0.0645.60%
RELAIS.HERelais Group Oyj2.94%$0.5054.01%
0QN2.LInterroll Holding AG2.93%$63.8341.54%
3515.TWASROCK Incorporation2.93%$7.3057.65%
601619.SSNingxia Jiaze Renewables Corporation Limited2.93%$0.1356.17%
8508.TJ Trust Co., Ltd.2.93%$13.9739.79%
000166.SZShenwan Hongyuan Group Co., Ltd.2.92%$0.1541.10%
002299.SZFujian Sunner Development Co., Ltd.2.92%$0.4839.69%
4949.TWWin Win Precision Technology Co., Ltd.2.92%$1.0855.94%
5386.TTsuruya Co., Ltd.2.92%$11.9857.58%
600267.SSZhejiang Hisun Pharmaceutical Co., Ltd.2.92%$0.2961.49%
600758.SSLIAONING ENERGY INDUSTRY Co.,LTD2.92%$0.1169.99%