Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker / Industry / Sector

Nippon Koei Co., Ltd. (1954.T)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$21,509.54 - $66,858.64$62,654.15
Multi-Stage$9,949.17 - $10,893.82$10,412.78
Blended Fair Value$36,533.46
Current Price$3,370.00
Upside984.08%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2022202120202019201820172016201520142012
DPS8.26%3.82%76.230.0079.0178.8879.1551.2651.1338.5112.8137.52
YoY Growth--0.00%-100.00%0.17%-0.34%54.40%0.26%32.76%200.52%-65.84%-28.39%
Dividend Yield--2.14%0.00%2.77%2.50%2.65%1.34%2.20%1.56%0.57%2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,082.00
(-) Cash Dividends Paid (M)1,899.00
(=) Cash Retained (M)3,183.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,016.40635.25381.15
Cash Retained (M)3,183.003,183.003,183.00
(-) Cash Required (M)-1,016.40-635.25-381.15
(=) Excess Retained (M)2,166.602,547.752,801.85
(/) Shares Outstanding (M)15.0615.0615.06
(=) Excess Retained per Share143.86169.17186.04
LTM Dividend per Share126.09126.09126.09
(+) Excess Retained per Share143.86169.17186.04
(=) Adjusted Dividend269.95295.26312.13
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate5.10%6.10%7.10%
Fair Value$21,509.54$62,654.15$66,858.64
Upside / Downside538.27%1,759.17%1,883.94%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,082.005,392.045,720.996,070.016,440.336,833.237,038.23
Payout Ratio37.37%47.89%58.42%68.95%79.47%90.00%92.50%
Projected Dividends (M)1,899.002,582.453,342.224,185.085,118.356,149.916,510.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate5.10%6.10%7.10%
Year 1 PV (M)2,403.792,426.662,449.53
Year 2 PV (M)2,895.782,951.153,007.04
Year 3 PV (M)3,375.203,472.463,571.57
Year 4 PV (M)3,842.293,990.624,143.21
Year 5 PV (M)4,297.294,505.654,722.02
PV of Terminal Value (M)133,025.75139,475.81146,173.69
Equity Value (M)149,840.09156,822.36164,067.06
Shares Outstanding (M)15.0615.0615.06
Fair Value$9,949.17$10,412.78$10,893.82
Upside / Downside195.23%208.98%223.26%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%