Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Industrial Bank Co., Ltd. (601166.SS)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$59.44 - $121.82$83.35
Multi-Stage$76.56 - $83.86$80.14
Blended Fair Value$81.75
Current Price$19.85
Upside311.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.30%15.30%2.402.612.242.341.991.951.941.881.440.48
YoY Growth---8.09%16.61%-4.07%17.35%2.33%0.55%3.08%30.29%199.79%-16.96%
Dividend Yield--11.12%16.51%13.27%11.30%8.27%12.23%10.38%11.25%8.89%3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)77,282.00
(-) Cash Dividends Paid (M)47,938.00
(=) Cash Retained (M)29,344.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)15,456.409,660.255,796.15
Cash Retained (M)29,344.0029,344.0029,344.00
(-) Cash Required (M)-15,456.40-9,660.25-5,796.15
(=) Excess Retained (M)13,887.6019,683.7523,547.85
(/) Shares Outstanding (M)22,597.8022,597.8022,597.80
(=) Excess Retained per Share0.610.871.04
LTM Dividend per Share2.122.122.12
(+) Excess Retained per Share0.610.871.04
(=) Adjusted Dividend2.742.993.16
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate2.30%3.30%4.30%
Fair Value$59.44$83.35$121.82
Upside / Downside199.46%319.92%513.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)77,282.0079,835.7982,473.9785,199.3388,014.7490,923.2093,650.89
Payout Ratio62.03%67.62%73.22%78.81%84.41%90.00%92.50%
Projected Dividends (M)47,938.0053,988.1360,385.7767,147.2874,289.7281,830.8886,627.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate2.30%3.30%4.30%
Year 1 PV (M)49,961.6450,450.0050,938.36
Year 2 PV (M)51,714.3852,730.3153,756.12
Year 3 PV (M)53,216.1554,791.9756,398.60
Year 4 PV (M)54,485.6456,647.4158,872.88
Year 5 PV (M)55,540.3858,308.4361,185.77
PV of Terminal Value (M)1,465,073.621,538,090.751,613,990.55
Equity Value (M)1,729,991.801,811,018.881,895,142.28
Shares Outstanding (M)22,597.8022,597.8022,597.80
Fair Value$76.56$80.14$83.86
Upside / Downside285.67%303.73%322.49%

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%