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

Kyodo Printing Co., Ltd. (7914.T)

Company Dividend Discount ModelIndustry: Specialty Business ServicesSector: Industrials

Valuation Snapshot

Stable Growth$1,378.36 - $2,199.86$1,751.27
Multi-Stage$2,880.71 - $3,171.59$3,023.30
Blended Fair Value$2,387.28
Current Price$1,505.00
Upside58.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-1.88%1.21%27.9327.8629.0929.4130.4730.7231.0727.8624.7624.76
YoY Growth--0.25%-4.24%-1.08%-3.47%-0.80%-1.14%11.52%12.54%0.00%0.00%
Dividend Yield--2.15%2.91%3.68%4.75%4.60%4.31%4.44%3.89%2.59%3.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,792.00
(-) Cash Dividends Paid (M)1,034.00
(=) Cash Retained (M)2,758.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)758.40474.00284.40
Cash Retained (M)2,758.002,758.002,758.00
(-) Cash Required (M)-758.40-474.00-284.40
(=) Excess Retained (M)1,999.602,284.002,473.60
(/) Shares Outstanding (M)28.3628.3628.36
(=) Excess Retained per Share70.5280.5487.23
LTM Dividend per Share36.4636.4636.46
(+) Excess Retained per Share70.5280.5487.23
(=) Adjusted Dividend106.98117.01123.69
WACC / Discount Rate6.45%6.45%6.45%
Growth Rate-1.22%-0.22%0.78%
Fair Value$1,378.36$1,751.27$2,199.86
Upside / Downside-8.41%16.36%46.17%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,792.003,783.743,775.503,767.283,759.073,750.883,863.41
Payout Ratio27.27%39.81%52.36%64.91%77.45%90.00%92.50%
Projected Dividends (M)1,034.001,506.471,976.882,445.232,911.543,375.803,573.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.45%6.45%6.45%
Growth Rate-1.22%-0.22%0.78%
Year 1 PV (M)1,401.021,415.201,429.39
Year 2 PV (M)1,709.811,744.611,779.75
Year 3 PV (M)1,966.852,027.192,088.76
Year 4 PV (M)2,178.002,267.542,359.82
Year 5 PV (M)2,348.532,469.842,596.10
PV of Terminal Value (M)72,083.8275,807.0779,682.60
Equity Value (M)81,688.0485,731.4589,936.41
Shares Outstanding (M)28.3628.3628.36
Fair Value$2,880.71$3,023.30$3,171.59
Upside / Downside91.41%100.88%110.74%

High-Yield Dividend Screener

« Prev Page 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%