Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

Nabtesco Corporation (6268.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$1,687.21 - $2,910.37$2,213.96
Multi-Stage$3,068.34 - $3,369.01$3,215.79
Blended Fair Value$2,714.87
Current Price$3,349.00
Upside-18.93%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.25%6.62%80.4579.2078.1773.3480.7675.6076.5462.0648.5547.16
YoY Growth--1.58%1.31%6.59%-9.19%6.83%-1.23%23.32%27.82%2.95%11.33%
Dividend Yield--3.48%3.00%2.41%2.25%1.60%3.03%2.25%1.51%1.65%1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,966.00
(-) Cash Dividends Paid (M)9,652.00
(=) Cash Retained (M)6,314.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,193.201,995.751,197.45
Cash Retained (M)6,314.006,314.006,314.00
(-) Cash Required (M)-3,193.20-1,995.75-1,197.45
(=) Excess Retained (M)3,120.804,318.255,116.55
(/) Shares Outstanding (M)119.99119.99119.99
(=) Excess Retained per Share26.0135.9942.64
LTM Dividend per Share80.4480.4480.44
(+) Excess Retained per Share26.0135.9942.64
(=) Adjusted Dividend106.45116.43123.08
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate0.22%1.22%2.22%
Fair Value$1,687.21$2,213.96$2,910.37
Upside / Downside-49.62%-33.89%-13.10%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,966.0016,160.2516,356.8616,555.8716,757.2916,961.1717,470.01
Payout Ratio60.45%66.36%72.27%78.18%84.09%90.00%92.50%
Projected Dividends (M)9,652.0010,724.3911,821.4412,943.6114,091.3315,265.0516,159.76

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate0.22%1.22%2.22%
Year 1 PV (M)9,966.6810,066.1310,165.58
Year 2 PV (M)10,210.0110,414.7910,621.59
Year 3 PV (M)10,389.3610,703.4811,023.87
Year 4 PV (M)10,511.4610,937.3311,376.01
Year 5 PV (M)10,582.4811,121.1011,681.44
PV of Terminal Value (M)316,517.86332,627.85349,387.23
Equity Value (M)368,177.84385,870.68404,255.72
Shares Outstanding (M)119.99119.99119.99
Fair Value$3,068.34$3,215.79$3,369.01
Upside / Downside-8.38%-3.98%0.60%

High-Yield Dividend Screener

« Prev Page 9 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ATLOAmes National Corporation3.84%$0.8748.60%
FRMEFirst Merchants Corporation3.83%$1.4435.39%
PCARPACCAR Inc3.83%$4.2783.66%
0HJO.LAvalonBay Communities, Inc.3.82%$6.8684.26%
FEFirstEnergy Corp.3.82%$1.7375.49%
LXFRLuxfer Holdings PLC3.81%$0.5298.38%
LCIILCI Industries3.80%$4.7264.48%
NENNew England Realty Associates Limited Partnership3.78%$2.4473.23%
PAYXPaychex, Inc.3.78%$4.1091.97%
RGCORGC Resources, Inc.3.78%$0.8163.02%
UBSIUnited Bankshares, Inc.3.78%$1.4548.05%
SLVMSylvamo Corporation3.77%$1.8041.11%
CACCamden National Corporation3.75%$1.6147.99%
ARCHArch Resources, Inc.3.74%$5.0450.87%
USBU.S. Bancorp3.74%$2.0243.68%
WSRWhitestone REIT3.74%$0.5260.32%
FDBCFidelity D & D Bancorp, Inc.3.73%$1.6135.71%
WNCWabash National Corporation3.73%$0.335.38%
VLYValley National Bancorp3.72%$0.4347.26%
GHLDGuild Holdings Company3.71%$0.7436.91%
FNFFidelity National Financial, Inc.3.69%$2.0046.79%
IPARInter Parfums, Inc.3.68%$3.1561.47%
WSBFWaterstone Financial, Inc.3.68%$0.6145.57%
AROWArrow Financial Corporation3.66%$1.1554.67%
ASIXAdvanSix Inc.3.66%$0.6332.72%
ASRVAmeriServ Financial, Inc.3.66%$0.1278.81%
CVGWCalavo Growers, Inc.3.66%$0.8071.92%
OXYOccidental Petroleum Corporation3.65%$1.5575.62%
FMAOFarmers & Merchants Bancorp, Inc.3.64%$0.8937.59%
LNKBLINKBANCORP, Inc.3.64%$0.3029.21%
BHRBBurke & Herbert Bank & Trust Company3.63%$2.2431.71%
EOGEOG Resources, Inc.3.63%$3.9038.34%
FITBFifth Third Bancorp3.61%$1.7247.89%
LNCLincoln National Corporation3.61%$1.6314.98%
MCBSMetroCity Bankshares, Inc.3.61%$0.9536.60%
OZKBank OZK3.61%$1.7026.69%
PCBPCB Bancorp3.61%$0.7831.72%
SFDSMITHFIELD FOODS INC3.60%$0.8036.46%
0HOB.LH&R Block, Inc.3.59%$1.5433.12%
ASBAssociated Banc-Corp3.59%$0.9287.56%
PLOWDouglas Dynamics, Inc.3.59%$1.1866.47%
EXCExelon Corporation3.58%$1.5756.50%
MCMoelis & Company3.58%$2.5585.89%
TIPTTiptree Inc.3.57%$0.6449.10%
BPRNPrinceton Bancorp, Inc.3.56%$1.2046.56%
EVRGEvergy, Inc.3.56%$2.6071.71%
CZFSCitizens Financial Services, Inc.3.55%$1.9727.82%
CNO-PACNO Financial Group, Inc. 5.1253.54%$0.6722.53%
NBTBNBT Bancorp Inc.3.54%$1.4746.30%
0JQQ.LArcher-Daniels-Midland Company3.53%$2.0382.76%