Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

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

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$2,310.10 - $4,121.82$3,072.75
Multi-Stage$3,900.52 - $4,286.16$4,089.64
Blended Fair Value$3,581.19
Current Price$1,724.50
Upside107.67%
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$2,310.10$3,072.75$4,121.82
Upside / Downside33.96%78.18%139.02%

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)20,628.1920,833.1621,038.13
Year 2 PV (M)24,465.5624,954.1825,447.63
Year 3 PV (M)27,814.8228,652.2329,506.28
Year 4 PV (M)30,718.2631,957.5133,233.87
Year 5 PV (M)33,214.9834,898.3036,649.19
PV of Terminal Value (M)994,006.361,044,382.161,096,780.00
Equity Value (M)1,130,848.171,185,677.541,242,655.10
Shares Outstanding (M)289.92289.92289.92
Fair Value$3,900.52$4,089.64$4,286.16
Upside / Downside126.18%137.15%148.55%

High-Yield Dividend Screener

« Prev Page 38 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
INDF.JKPT Indofood Sukses Makmur Tbk4.19%$280.0031.67%
RBD.AXRestaurant Brands New Zealand Limited4.19%$0.1842.75%
002091.SZJiangsu Guotai International Group Co., Ltd.4.18%$0.3863.98%
017390.KSSeoul City Gas Co., Ltd.4.18%$2,547.5926.43%
ALITL.PAIT Link S.A.4.18%$0.9222.65%
P9D.SICivmec Limited4.18%$0.0538.60%
PJW.BKPanjawattana Plastic Public Company Limited4.18%$0.0933.50%
123890.KSKorea Asset In Trust Co., Ltd.4.17%$100.0820.69%
2729.TWOTTFB Company Limited4.17%$7.3393.07%
6599.KLAeon Co. (M) Bhd.4.17%$0.0553.15%
6967.TWOTrans-Sun Materials Technology Company Limited4.17%$2.8579.87%
9619.SRMulti Business Group Co.4.17%$0.4315.41%
AMAR.JKPT Bank Amar Indonesia Tbk4.17%$9.1671.61%
OLVAS.HEOlvi Oyj4.17%$1.2949.21%
003570.KSSnt Dynamics Co.,Ltd.4.16%$1,868.8054.81%
090350.KSNOROO PAINT & COATINGS Co., Ltd.4.16%$349.9536.31%
3613.HKBeijing Tong Ren Tang Chinese Medicine Company Limited4.16%$0.3556.85%
ALVIV.PAVisiativ S.A.4.16%$1.5433.81%
BCH-R.BKBangkok Chain Hospital Public Company Limited4.16%$0.4383.13%
CMRECostamare Inc.4.16%$0.6524.42%
601336.SSNew China Life Insurance Company Ltd.4.15%$2.9023.52%
005500.KSSamjin Pharmaceuticals Co., Ltd.4.14%$800.5749.67%
600710.SSSumec Corporation Limited4.14%$0.4546.72%
603611.SSNoblelift Intelligent Equipment Co.,Ltd.4.14%$1.0152.65%
8463.TWRuentex Materials Co.,Ltd.4.14%$1.1051.49%
CEYE.BKChamni's Eye Public Company Limited4.14%$0.0864.18%
ORIA.PAFiducial Real Estate S.A.4.14%$6.9628.28%
SWA.DESchloss Wachenheim AG4.14%$0.6050.24%
000686.SZNortheast Securities Co., Ltd.4.13%$0.3861.41%
001680.KSDaesang Corporation4.13%$850.3931.24%
1931.HKIVD Medical Holding Limited4.13%$0.1038.64%
6183.TBELLSYSTEM24 Holdings, Inc.4.13%$59.5554.01%
PSI.AXPSC Insurance Group Limited4.13%$0.2683.22%
0QOL.LKardex Holding AG4.12%$11.3958.10%
600284.SSShanghai Pudong Construction Co.,Ltd.4.12%$0.3590.03%
004450.KSSamhwa Crown & Closure Co., Ltd4.11%$1,204.0140.73%
0KGY.LBTS Group AB (publ)4.11%$5.9033.91%
3406.TWGenius Electronic Optical Co., Ltd4.11%$17.9859.96%
ABS2.DEPORR AG4.11%$1.3446.75%
CCU.SNCompañía Cervecerías Unidas S.A.4.11%$238.7464.77%
2858.HKYixin Group Limited4.10%$0.1043.79%
4081.SRNayifat Finance Company4.10%$0.5062.31%
688628.SSUni-Trend Technology (China) Co., Ltd.4.10%$1.3187.50%
7994.TOkamura Corporation4.10%$94.0341.44%
PKN.WAPolski Koncern Naftowy ORLEN Spólka Akcyjna4.10%$4.1544.90%
TRSB.OLTrøndelag Sparebank4.10%$4.7931.67%
1409.TWShinkong Synthetic Fibers Corporation4.09%$0.6050.43%
4904.TWFar EasTone Telecommunications Co., Ltd.4.09%$3.6495.25%
601872.SSChina Merchants Energy Shipping Co., Ltd.4.09%$0.3758.88%
UGPA3.SAUltrapar Participações S.A.4.09%$0.8632.00%