Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

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

Company Dividend Discount ModelIndustry: Staffing & Employment ServicesSector: Industrials

Valuation Snapshot

Stable Growth$445.98 - $663.32$549.53
Multi-Stage$373.17 - $406.03$389.31
Blended Fair Value$469.42
Current Price$1,127.00
Upside-58.35%
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 Rate15.12%15.12%15.12%
Growth Rate5.50%6.50%7.50%
Fair Value$445.98$549.53$663.32
Upside / Downside-60.43%-51.24%-41.14%

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 Rate15.12%15.12%15.12%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)567.56572.94578.32
Year 2 PV (M)760.29774.77789.39
Year 3 PV (M)916.83943.15969.97
Year 4 PV (M)1,041.891,081.961,123.18
Year 5 PV (M)1,139.651,194.691,251.84
PV of Terminal Value (M)9,952.4110,433.1110,932.21
Equity Value (M)14,378.6315,000.6315,644.91
Shares Outstanding (M)38.5338.5338.53
Fair Value$373.17$389.31$406.03
Upside / Downside-66.89%-65.46%-63.97%

High-Yield Dividend Screener

« Prev Page 23 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002293.SZLuolai Lifestyle Technology Co., Ltd.5.90%$0.6198.42%
KLBN11.SAKlabin S.A.5.90%$1.1379.59%
T9Z.DEZumtobel Group AG5.89%$0.2568.81%
4006.KLOriental Holdings Berhad5.88%$0.4091.37%
7231.KLWellcall Holdings Berhad5.88%$0.0898.90%
ALBAV.HEÅlandsbanken Abp5.88%$2.8380.11%
HSPG.OLHøland og Setskog Sparebank5.88%$9.009.64%
TAEE3.SATransmissora Aliança de Energia Elétrica S.A.5.88%$0.8249.16%
095570.KSAJ Networks Co.,Ltd.5.87%$269.8946.78%
CONSTI.HEConsti Oyj5.87%$0.6379.88%
DEDI.STDedicare AB (publ)5.87%$2.5059.86%
SUC.BKSaha-Union Public Company Limited5.87%$1.6026.76%
0QQF.LMikron Holding AG5.85%$1.2032.60%
0RNX.LAmbea AB (publ)5.85%$2.1927.21%
3459.TSamty Residential Investment Corporation5.85%$6,816.2884.59%
PLAT.ATThrace Plastics Holding Company S.A.5.85%$0.2485.91%
7229.KLFavelle Favco Berhad5.84%$0.0931.57%
M-II.BKMFC Industrial Investment Property and Leasehold Fund5.83%$0.3544.44%
NOHO.HENoHo Partners Oyj5.83%$0.4829.48%
0QN7.LVaudoise Assurances Holding S.A.5.82%$42.4142.05%
4164.SRNahdi Medical Company5.81%$5.6089.58%
5511.TWOTe Chang Construction Co., Ltd.5.81%$3.7946.23%
PPA.ATPiraeus Port Authority S.A.5.81%$2.3838.50%
WHA-R.BKWHA Corporation Public Company Limited5.81%$0.1957.71%
MULTI.OLMulticonsult ASA5.80%$10.1891.58%
QIMD.QAQatar Industrial Manufacturing Company Q.P.S.C.5.80%$0.1448.99%
000791.SZGEPIC Energy Development Co., Ltd.5.79%$0.3746.47%
0NFS.LEsprinet S.p.A.5.79%$0.3693.72%
MYS.AXMyState Limited5.79%$0.2670.40%
5299.TWOExcelliance MOS Corporation5.78%$4.1493.57%
8987.TJapan Excellent, Inc.5.78%$8,618.1168.54%
9528.SRGas Arabian Services Company5.78%$0.9877.70%
PLS.AXPLS Group Limited5.78%$0.2556.17%
1104.HKAPAC Resources Limited5.77%$0.1533.87%
9525.SRAlwasail Industrial Company5.77%$0.2085.38%
CBA.AXCommonwealth Bank of Australia5.77%$9.3079.76%
GSLGlobal Ship Lease, Inc.5.77%$2.0117.72%
5138.KLHap Seng Plantations Holdings Berhad5.76%$0.1355.68%
601088.SSChina Shenhua Energy Company Limited5.76%$2.3381.35%
ALI.AXArgo Global Listed Infrastructure Limited5.76%$0.1510.56%
000755.SZShanxi Hi-speed Group Co., Ltd.5.75%$0.2989.22%
EELT.MEEuropean Eltech Public Joint Stock Company5.75%$0.5236.41%
1846.HKEuroEyes International Eye Clinic Limited5.74%$0.1729.90%
9296.KLRCE Capital Berhad5.74%$0.0692.92%
BELA.ATJumbo S.A.5.74%$1.6068.01%
GRP-UNGranite Real Estate Investment Trust5.74%$3.4071.71%
6199.HKBank of Guizhou Co., Ltd.5.73%$0.0624.27%
6581.TWTaiwan Steel Union Co., Ltd5.73%$5.9988.31%
HAIS.JKPT Hasnur Internasional Shipping Tbk5.73%$15.3740.52%
HTSC.LHuatai Securities Co., Ltd.5.73%$1.2668.65%