Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Industrial Securities Co.,Ltd. (601377.SS)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$14.87 - $74.97$30.81
Multi-Stage$9.80 - $10.72$10.25
Blended Fair Value$20.53
Current Price$6.54
Upside213.96%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.58%26.01%0.380.330.380.390.340.370.470.350.260.14
YoY Growth--13.66%-13.42%-3.17%16.27%-7.09%-22.75%35.74%33.81%81.66%284.72%
Dividend Yield--6.40%5.96%6.25%5.36%4.19%6.09%6.70%5.52%3.54%1.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,365.08
(-) Cash Dividends Paid (M)1,854.57
(=) Cash Retained (M)1,510.51
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)673.02420.63252.38
Cash Retained (M)1,510.511,510.511,510.51
(-) Cash Required (M)-673.02-420.63-252.38
(=) Excess Retained (M)837.491,089.871,258.13
(/) Shares Outstanding (M)8,863.088,863.088,863.08
(=) Excess Retained per Share0.090.120.14
LTM Dividend per Share0.210.210.21
(+) Excess Retained per Share0.090.120.14
(=) Adjusted Dividend0.300.330.35
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate4.73%5.73%6.73%
Fair Value$14.87$30.81$74.97
Upside / Downside127.30%371.15%1,046.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,365.083,557.923,761.803,977.374,205.304,446.284,579.67
Payout Ratio55.11%62.09%69.07%76.04%83.02%90.00%92.50%
Projected Dividends (M)1,854.572,209.102,598.183,024.593,491.344,001.664,236.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate4.73%5.73%6.73%
Year 1 PV (M)2,047.542,067.092,086.64
Year 2 PV (M)2,232.032,274.852,318.09
Year 3 PV (M)2,408.312,477.962,548.93
Year 4 PV (M)2,576.642,676.472,779.17
Year 5 PV (M)2,737.262,870.463,008.79
PV of Terminal Value (M)74,866.7178,509.8882,293.51
Equity Value (M)86,868.4890,876.7095,035.13
Shares Outstanding (M)8,863.088,863.088,863.08
Fair Value$9.80$10.25$10.72
Upside / Downside49.86%56.78%63.95%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%