Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nichias Corporation (5393.T)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$21,027.43 - $92,807.39$49,823.29
Multi-Stage$13,683.70 - $14,998.76$14,329.00
Blended Fair Value$32,076.15
Current Price$5,558.00
Upside477.12%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS6.47%13.32%104.1696.6192.6384.3578.2476.1266.2258.5149.5035.25
YoY Growth--7.81%4.31%9.81%7.82%2.77%14.96%13.19%18.19%40.42%18.22%
Dividend Yield--1.89%2.03%3.10%3.74%2.80%3.39%3.30%2.11%1.91%2.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)30,353.00
(-) Cash Dividends Paid (M)7,015.00
(=) Cash Retained (M)23,338.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,070.603,794.132,276.48
Cash Retained (M)23,338.0023,338.0023,338.00
(-) Cash Required (M)-6,070.60-3,794.13-2,276.48
(=) Excess Retained (M)17,267.4019,543.8821,061.53
(/) Shares Outstanding (M)64.4264.4264.42
(=) Excess Retained per Share268.04303.38326.94
LTM Dividend per Share108.89108.89108.89
(+) Excess Retained per Share268.04303.38326.94
(=) Adjusted Dividend376.93412.27435.83
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate4.47%5.47%6.47%
Fair Value$21,027.43$49,823.29$92,807.39
Upside / Downside278.33%796.42%1,569.80%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)30,353.0032,013.8433,765.5635,613.1337,561.7939,617.0840,805.59
Payout Ratio23.11%36.49%49.87%63.24%76.62%90.00%92.50%
Projected Dividends (M)7,015.0011,681.5716,837.8222,523.3728,780.7035,655.3737,745.17

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate4.47%5.47%6.47%
Year 1 PV (M)10,880.5010,984.6511,088.79
Year 2 PV (M)14,607.6814,888.6615,172.33
Year 3 PV (M)18,200.2118,727.8619,265.62
Year 4 PV (M)21,661.6822,503.0423,368.68
Year 5 PV (M)24,995.5926,215.0027,481.54
PV of Terminal Value (M)791,167.51829,764.51869,853.38
Equity Value (M)881,513.15923,083.71966,230.33
Shares Outstanding (M)64.4264.4264.42
Fair Value$13,683.70$14,329.00$14,998.76
Upside / Downside146.20%157.81%169.86%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%