Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

IHI Corporation (7013.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$7,102.02 - $23,313.68$21,839.88
Multi-Stage$11,208.28 - $12,348.85$11,767.47
Blended Fair Value$16,803.68
Current Price$2,760.00
Upside508.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS7.03%0.91%14.3014.2911.434.292.8110.188.724.360.028.72
YoY Growth--0.07%25.06%166.68%52.23%-72.36%16.77%100.02%28,775.00%-99.83%-33.25%
Dividend Yield--0.64%2.02%2.06%0.83%0.75%4.58%2.35%0.79%0.00%2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)129,343.00
(-) Cash Dividends Paid (M)18,228.00
(=) Cash Retained (M)111,115.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)25,868.6016,167.889,700.73
Cash Retained (M)111,115.00111,115.00111,115.00
(-) Cash Required (M)-25,868.60-16,167.88-9,700.73
(=) Excess Retained (M)85,246.4094,947.13101,414.28
(/) Shares Outstanding (M)1,059.711,059.711,059.71
(=) Excess Retained per Share80.4489.6095.70
LTM Dividend per Share17.2017.2017.20
(+) Excess Retained per Share80.4489.6095.70
(=) Adjusted Dividend97.64106.80112.90
WACC / Discount Rate2.64%2.64%2.64%
Growth Rate1.25%2.25%3.25%
Fair Value$7,102.02$21,839.88$23,313.68
Upside / Downside157.32%691.30%744.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)129,343.00132,251.45135,225.31138,266.03141,375.13144,554.15148,890.77
Payout Ratio14.09%29.27%44.46%59.64%74.82%90.00%92.50%
Projected Dividends (M)18,228.0038,715.5760,115.3082,457.86105,774.83130,098.73137,723.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.64%2.64%2.64%
Growth Rate1.25%2.25%3.25%
Year 1 PV (M)37,350.6237,719.5238,088.42
Year 2 PV (M)55,951.1957,061.8758,183.47
Year 3 PV (M)74,040.3576,255.9178,515.23
Year 4 PV (M)91,628.5795,302.5099,085.81
Year 5 PV (M)108,726.09114,202.47119,897.33
PV of Terminal Value (M)11,509,865.1112,089,600.3412,692,464.07
Equity Value (M)11,877,561.9312,470,142.6013,086,234.32
Shares Outstanding (M)1,059.711,059.711,059.71
Fair Value$11,208.28$11,767.47$12,348.85
Upside / Downside306.10%326.36%347.42%

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%