Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nishi-Nippon Railroad Co., Ltd. (9031.T)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$58,622.54 - $69,129.43$64,755.55
Multi-Stage$39,198.93 - $43,221.46$41,170.80
Blended Fair Value$52,963.18
Current Price$2,337.50
Upside2,165.80%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS2.61%2.85%40.7438.3533.2725.6130.7435.8135.8435.8436.9038.56
YoY Growth--6.22%15.28%29.92%-16.70%-14.16%-0.07%0.00%-2.88%-4.30%25.33%
Dividend Yield--2.00%1.49%1.36%0.88%1.14%1.22%1.53%1.19%1.46%1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)28,082.00
(-) Cash Dividends Paid (M)891.50
(=) Cash Retained (M)27,190.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,616.403,510.252,106.15
Cash Retained (M)27,190.5027,190.5027,190.50
(-) Cash Required (M)-5,616.40-3,510.25-2,106.15
(=) Excess Retained (M)21,574.1023,680.2525,084.35
(/) Shares Outstanding (M)77.1377.1377.13
(=) Excess Retained per Share279.71307.02325.22
LTM Dividend per Share11.5611.5611.56
(+) Excess Retained per Share279.71307.02325.22
(=) Adjusted Dividend291.27318.57336.78
WACC / Discount Rate-1.25%-1.25%-1.25%
Growth Rate0.63%1.63%2.63%
Fair Value$58,622.54$64,755.55$69,129.43
Upside / Downside2,407.92%2,670.29%2,857.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)28,082.0028,540.6629,006.8229,480.5929,962.0930,451.4631,365.01
Payout Ratio3.17%20.54%37.90%55.27%72.63%90.00%92.50%
Projected Dividends (M)891.505,862.1710,994.9716,293.8821,762.9427,406.3229,012.63

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.25%-1.25%-1.25%
Growth Rate0.63%1.63%2.63%
Year 1 PV (M)5,877.865,936.275,994.68
Year 2 PV (M)11,053.9011,274.6811,497.64
Year 3 PV (M)16,425.0616,919.5917,423.95
Year 4 PV (M)21,996.8722,884.3323,798.37
Year 5 PV (M)27,775.0429,182.7630,646.98
PV of Terminal Value (M)2,940,296.953,089,319.013,244,323.01
Equity Value (M)3,023,425.683,175,516.633,333,684.62
Shares Outstanding (M)77.1377.1377.13
Fair Value$39,198.93$41,170.80$43,221.46
Upside / Downside1,576.96%1,661.32%1,749.05%

High-Yield Dividend Screener

« Prev Page 8 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
035810.KQEASY HOLDINGS Co., Ltd.9.64%$435.2887.39%
0623.HKSinoMedia Holding Limited9.64%$0.1944.98%
ITSA3.SAItaúsa S.A.9.64%$1.1780.68%
MFG.AXMagellan Financial Group Limited9.64%$0.9634.94%
PMTA.BKPM Thoresen Asia Holdings Public Company Limited9.64%$0.9860.98%
2989.TTokaido REIT, Inc.9.63%$11,143.4889.54%
SBMO.ASSBM Offshore N.V.9.63%$2.3853.44%
0576.HKZhejiang Expressway Co., Ltd.9.62%$0.6974.90%
INVEST.HEInvestors House Oyj9.62%$0.3663.41%
MFEC.BKMFEC Public Company Limited9.62%$0.5094.79%
PIKK.MEPJSC PIK-specialized homebuilder9.61%$45.9431.14%
6868.HKTenfu (Cayman) Holdings Company Limited9.60%$0.2693.07%
601077.SSChongqing Rural Commercial Bank Co., Ltd.9.58%$0.6286.18%
SIQ.AXSmartgroup Corporation Ltd9.58%$0.8777.09%
5012.KLTa Ann Holdings Berhad9.57%$0.4093.61%
PAC.AXPacific Current Group Limited9.57%$0.9623.44%
MTO.AXMotorCycle Holdings Limited9.56%$0.3068.86%
HME.VHemisphere Energy Corporation9.55%$0.1957.92%
0382.HKEdvantage Group Holdings Limited9.54%$0.1412.43%
0OQQ.LInfotel S.A.9.54%$4.0386.81%
VIE.PAVeolia Environnement S.A.9.53%$2.8797.23%
0QJX.LEFG International AG9.52%$1.8196.44%
601998.SSChina CITIC Bank Corporation Limited9.51%$0.7368.88%
0752.HKPico Far East Holdings Limited9.50%$0.2545.55%
MRN.PAMersen S.A.9.50%$2.3045.40%
MTS.AXMetcash Limited9.50%$0.3164.02%
SYNE3.SASYN prop e tech S.A.9.50%$0.4659.20%
TEXF.BRTexaf S.A.9.50%$3.4063.35%
601997.SSBank of Guiyang Co.,Ltd.9.49%$0.5639.86%
WMA.AXWam Alternative Assets Limited9.49%$0.109.12%
0135.HKKunlun Energy Company Limited9.48%$0.7052.47%
SC-R.BKSC Asset Corporation Public Company Limited9.47%$0.1648.63%
0DLI.LAcomo N.V.9.45%$2.4067.74%
AFYAAfya Limited9.45%$1.4117.69%
BBRI.JKPT Bank Rakyat Indonesia (Persero) Tbk9.44%$343.6092.61%
TEKA.BKTeka Construction Public Company Limited9.44%$0.1696.55%
8964.TFrontier Real Estate Investment Corporation9.39%$8,736.6196.39%
ALLA.BKAlla Public Company Limited9.39%$0.1177.39%
4333.SRTaleem REIT Fund9.38%$0.9670.19%
SHL.AXSonic Healthcare Limited9.38%$2.1198.90%
TQM-R.BKTQM Alpha Public Company Limited9.37%$1.0882.74%
0882.HKTianjin Development Holdings Limited9.36%$0.2321.27%
0O84.LDNB Bank ASA9.36%$17.5255.97%
4339.SRDerayah Financial - Derayah Reit Fund9.36%$0.4982.63%
601390.SSChina Railway Group Limited9.35%$0.5150.32%
CPACopa Holdings, S.A.9.35%$11.3970.44%
BRSR3.SABanco do Estado do Rio Grande do Sul S.A.9.34%$1.5649.87%
RET.BRRetail Estates N.V.9.34%$5.9746.68%
0265.HKGangyu Smart Urban Services Holdings Limited9.33%$0.1868.15%
KGKC.MEPJSC Kurgan Generation Company9.33%$4.0370.77%