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

Mode

Company Industry Sector

Ticker

Industry

Sector

COPRO-HOLDINGS. Co., Ltd. (7059.T)

Company Dividend Discount ModelIndustry: Staffing & Employment ServicesSector: Industrials

Valuation Snapshot

Stable Growth$461.82 - $693.34$571.40
Multi-Stage$385.34 - $419.37$402.06
Blended Fair Value$486.73
Current Price$1,127.00
Upside-56.81%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202520242023202220212020201920182017
DPS29.12%0.00%27.1617.009.659.267.347.573.192.453.270.00
YoY Growth--59.82%76.10%4.25%26.21%-3.07%137.05%30.43%-25.08%0.00%0.00%
Dividend Yield--2.44%1.96%1.72%4.42%2.30%2.56%1.28%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,959.11
(-) Cash Dividends Paid (M)333.36
(=) Cash Retained (M)1,625.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)391.82244.89146.93
Cash Retained (M)1,625.751,625.751,625.75
(-) Cash Required (M)-391.82-244.89-146.93
(=) Excess Retained (M)1,233.931,380.861,478.82
(/) Shares Outstanding (M)38.5338.5338.53
(=) Excess Retained per Share32.0235.8438.38
LTM Dividend per Share8.658.658.65
(+) Excess Retained per Share32.0235.8438.38
(=) Adjusted Dividend40.6844.4947.03
WACC / Discount Rate14.79%14.79%14.79%
Growth Rate5.50%6.50%7.50%
Fair Value$461.82$571.40$693.34
Upside / Downside-59.02%-49.30%-38.48%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,959.112,086.452,222.072,366.512,520.332,684.152,764.68
Payout Ratio17.02%31.61%46.21%60.81%75.40%90.00%92.50%
Projected Dividends (M)333.36659.581,026.811,438.991,900.412,415.742,557.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate14.79%14.79%14.79%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)569.19574.59579.98
Year 2 PV (M)764.66779.23793.93
Year 3 PV (M)924.76951.31978.36
Year 4 PV (M)1,053.931,094.461,136.15
Year 5 PV (M)1,156.121,211.961,269.94
PV of Terminal Value (M)10,378.8310,880.1311,400.62
Equity Value (M)14,847.5015,491.6816,158.98
Shares Outstanding (M)38.5338.5338.53
Fair Value$385.34$402.06$419.37
Upside / Downside-65.81%-64.33%-62.79%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%