Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nissin Electric Co., Ltd. (6641.T)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$6,958.20 - $20,374.77$19,085.93
Multi-Stage$9,895.20 - $10,907.74$10,391.57
Blended Fair Value$14,738.75
Current Price$1,259.00
Upside1,070.67%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2022202120202019201820172016201520142013
DPS9.09%13.02%33.9931.9932.9933.9930.0022.0014.0012.0010.999.99
YoY Growth--6.26%-3.03%-2.95%13.32%36.37%57.15%16.69%9.11%10.02%0.00%
Dividend Yield--2.23%2.28%3.15%2.84%2.94%1.85%0.93%1.38%1.65%1.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)11,451.00
(-) Cash Dividends Paid (M)907.00
(=) Cash Retained (M)10,544.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,290.201,431.38858.83
Cash Retained (M)10,544.0010,544.0010,544.00
(-) Cash Required (M)-2,290.20-1,431.38-858.83
(=) Excess Retained (M)8,253.809,112.639,685.18
(/) Shares Outstanding (M)106.87106.87106.87
(=) Excess Retained per Share77.2385.2690.62
LTM Dividend per Share8.498.498.49
(+) Excess Retained per Share77.2385.2690.62
(=) Adjusted Dividend85.7293.7599.11
WACC / Discount Rate2.03%2.03%2.03%
Growth Rate0.79%1.79%2.79%
Fair Value$6,958.20$19,085.93$20,374.77
Upside / Downside452.68%1,415.96%1,518.33%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)11,451.0011,655.9911,864.6612,077.0612,293.2612,513.3312,888.73
Payout Ratio7.92%24.34%40.75%57.17%73.58%90.00%92.50%
Projected Dividends (M)907.002,836.674,835.146,904.259,045.8911,262.0011,922.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.03%2.03%2.03%
Growth Rate0.79%1.79%2.79%
Year 1 PV (M)2,752.872,780.182,807.49
Year 2 PV (M)4,553.684,644.494,736.19
Year 3 PV (M)6,310.256,499.956,693.40
Year 4 PV (M)8,023.418,346.608,679.45
Year 5 PV (M)9,693.9310,184.4610,694.66
PV of Terminal Value (M)1,026,209.961,078,138.451,132,148.13
Equity Value (M)1,057,544.101,110,594.121,165,759.33
Shares Outstanding (M)106.87106.87106.87
Fair Value$9,895.20$10,391.57$10,907.74
Upside / Downside685.96%725.38%766.38%

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%