Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Periods / Units / Analysis

Ticker

Industry

Sector

Koito Manufacturing Co., Ltd. (7276.T)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$2,310.01 - $4,121.57$3,072.61
Multi-Stage$3,900.25 - $4,285.87$4,089.36
Blended Fair Value$3,580.98
Current Price$1,724.50
Upside107.65%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS0.21%14.15%58.2544.2729.9629.9522.1957.6555.4138.7922.1623.28
YoY Growth--31.60%47.77%0.01%35.01%-61.51%4.03%42.87%75.02%-4.79%50.02%
Dividend Yield--3.38%2.00%1.16%1.39%0.64%2.66%1.88%1.06%0.77%1.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)49,064.00
(-) Cash Dividends Paid (M)16,257.00
(=) Cash Retained (M)32,807.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,812.806,133.003,679.80
Cash Retained (M)32,807.0032,807.0032,807.00
(-) Cash Required (M)-9,812.80-6,133.00-3,679.80
(=) Excess Retained (M)22,994.2026,674.0029,127.20
(/) Shares Outstanding (M)289.92289.92289.92
(=) Excess Retained per Share79.3192.00100.47
LTM Dividend per Share56.0756.0756.07
(+) Excess Retained per Share79.3192.00100.47
(=) Adjusted Dividend135.39148.08156.54
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate0.64%1.64%2.64%
Fair Value$2,310.01$3,072.61$4,121.57
Upside / Downside33.95%78.17%139.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)49,064.0049,868.3250,685.8251,516.7252,361.2553,219.6254,816.21
Payout Ratio33.13%44.51%55.88%67.25%78.63%90.00%92.50%
Projected Dividends (M)16,257.0022,195.1028,323.5234,646.9141,170.0047,897.6650,704.99

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate0.64%1.64%2.64%
Year 1 PV (M)20,628.1420,833.1121,038.08
Year 2 PV (M)24,465.4524,954.0725,447.52
Year 3 PV (M)27,814.6428,652.0529,506.09
Year 4 PV (M)30,718.0031,957.2333,233.59
Year 5 PV (M)33,214.6234,897.9236,648.79
PV of Terminal Value (M)993,930.481,044,302.441,096,696.28
Equity Value (M)1,130,771.331,185,596.821,242,570.35
Shares Outstanding (M)289.92289.92289.92
Fair Value$3,900.25$4,089.36$4,285.87
Upside / Downside126.17%137.13%148.53%

High-Yield Dividend Screener

« Prev Page 20 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PZU.WAPowszechny Zaklad Ubezpieczen S.A.6.34%$4.3461.18%
TIMS3.SATIM S.A.6.34%$1.3782.19%
5027.KLKim Loong Resources Berhad6.33%$0.1590.58%
600177.SSYoungor Group Co.,Ltd6.33%$0.4885.43%
MQG.AXMacquarie Group Limited6.33%$12.8967.45%
1286.HKImpro Precision Industries Limited6.32%$0.3247.46%
2199.HKRegina Miracle International (Holdings) Limited6.32%$0.1551.30%
4331.SRAljazira Mawten REIT Fund6.32%$0.7471.72%
8284.TWOMitake Information Corporation6.32%$3.9988.71%
B7E.DEBlue Cap AG6.32%$1.0945.09%
SHAF.SWSchaeffler AG6.32%$0.4699.67%
2069.TWYuen Chang Stainless Steel Co., Ltd.6.31%$1.1672.53%
603369.SSJiangsu King's Luck Brewery Joint-Stock Co., Ltd.6.31%$2.2095.23%
035600.KQKginicis Co.,Ltd6.30%$640.7433.42%
3859.KLMagnum Berhad6.30%$0.0963.20%
600582.SSTiandi Science & Technology Co.Ltd6.29%$0.3754.45%
6281.TWE-Life Corporation6.29%$3.9796.34%
8953.TJapan Metropolitan Fund Investment Corporation6.29%$7,808.7582.66%
KYE.BKKang Yong Electric Public Company Limited6.29%$17.8046.83%
3130.TW104 Corporation6.28%$14.0798.54%
601658.SSPostal Savings Bank of China Co., Ltd.6.28%$0.3446.63%
005257.KSGreen Cross Holdings Corporation6.27%$1,649.8533.43%
4138.TWODynamic Medical Technologies Inc.6.27%$3.7785.97%
4383.KLJaya Tiasa Holdings Berhad6.27%$0.0740.20%
AH-R.BKAAPICO Hitech Public Company Limited6.27%$0.7935.60%
1093.HKCSPC Pharmaceutical Group Limited6.26%$0.5359.84%
1397.HKBaguio Green Group Limited6.26%$0.0721.64%
005440.KSHyundai Green Food Co.,Ltd.6.25%$501.5314.65%
0506.HKChina Foods Limited6.25%$0.2744.98%
0RFX.LBell Food Group AG6.25%$14.0034.79%
1345.HKShanghai Pioneer Holding Ltd6.25%$0.1461.06%
M-PAT.BKMFC Patong Heritage Property Fund6.25%$0.1267.74%
PRV-UN.TOPro Real Estate Investment Trust6.25%$0.4177.89%
2006.TWTung Ho Steel Enterprise Corporation6.24%$3.9966.06%
600867.SSTonghua Dongbao Pharmaceutical Co., Ltd.6.24%$0.5180.83%
CEKA.JKPT Wilmar Cahaya Indonesia Tbk.6.22%$149.7933.39%
TSFA.FTaiwan Semiconductor Manufacturing Company Limited6.22%$17.0027.78%
002061.SZZhejiang Communications Technology Co., Ltd.6.21%$0.2555.66%
003410.KSSsangYong C&E Co., Ltd.6.21%$434.4384.58%
6170.TWOWelldone Company6.21%$3.0864.20%
7480.TSuzuden Corporation6.21%$104.5987.83%
HMPRO-R.BKHome Product Center Public Company Limited6.21%$0.4187.39%
IPCC.JKPT Indonesia Kendaraan Terminal Tbk6.21%$86.9664.44%
4532.TWRechi Precision Co., Ltd.6.20%$1.5172.65%
OPM.PAOPmobility6.20%$1.0244.93%
BCVN.SWBanque Cantonale Vaudoise6.19%$6.2168.66%
MF.PAWendel6.19%$5.0581.14%
OVS.MIOVS S.p.A.6.19%$0.3079.04%
A5G.IRAIB Group plc6.18%$0.5848.87%
BEK-B.TOThe Becker Milk Company Limited6.18%$0.8047.42%