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$27,250.14 - $32,134.13$30,100.99
Multi-Stage$19,593.96 - $21,598.36$20,576.56
Blended Fair Value$25,338.77
Current Price$1,724.50
Upside1,369.34%
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 Rate-2.57%-2.57%-2.57%
Growth Rate0.64%1.64%2.64%
Fair Value$27,250.14$30,100.99$32,134.13
Upside / Downside1,480.18%1,645.49%1,763.39%

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 Rate-2.57%-2.57%-2.57%
Growth Rate0.64%1.64%2.64%
Year 1 PV (M)22,556.2922,780.4223,004.55
Year 2 PV (M)29,252.8529,837.0830,427.09
Year 3 PV (M)36,366.0337,460.8938,577.51
Year 4 PV (M)43,916.0145,687.6847,512.42
Year 5 PV (M)51,923.8354,555.3057,292.40
PV of Terminal Value (M)5,496,713.915,775,284.976,065,037.56
Equity Value (M)5,680,728.915,965,606.346,261,851.52
Shares Outstanding (M)289.92289.92289.92
Fair Value$19,593.96$20,576.56$21,598.36
Upside / Downside1,036.21%1,093.19%1,152.44%

High-Yield Dividend Screener

« Prev Page 52 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PRN.AXPerenti Limited3.11%$0.0939.25%
S11.BKS 11 Group Public Company Limited3.11%$0.1017.73%
SPKSJF.COSparekassen Sjælland-Fyn A/S3.11%$11.8230.81%
0QQT.LEdisun Power Europe AG3.10%$1.618.38%
117580.KSDaesung Energy Co., Ltd.3.10%$248.5825.96%
5851.TRyobi Limited3.10%$84.8741.68%
601952.SSJiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.3.10%$0.2867.42%
7242.TKYB Corporation3.10%$138.5423.69%
8206.KLEco World Development Group Berhad3.10%$0.0755.27%
EGR1T.TLEnefit Green AS3.10%$0.1147.44%
ROU.BRRoularta Media Group N.V.3.10%$0.3763.60%
021240.KSCOWAY Co., Ltd.3.09%$2,641.4332.91%
032830.KSSamsung Life Insurance Co., Ltd.3.09%$4,826.3739.72%
4809.TParaca Inc.3.09%$62.8332.24%
ACKB.BRAckermans & Van Haaren N.V.3.09%$7.1924.51%
BRCR11.SAFundo de Investimento Imobiliário - FII BTG Pactual Corporate Office Fund3.09%$1.4381.27%
ICLICL Group Ltd3.09%$0.1862.52%
LPP.WALPP S.A.3.09%$654.9267.31%
MINT-R.BKMinor International Public Company Limited3.09%$0.7558.46%
SSMS.JKPT Sawit Sumbermas Sarana Tbk.3.09%$47.9037.66%
TKNO4.SATekno S.A. Indústria e Comércio3.09%$6.2852.08%
002772.SZTianshui Zhongxing Bio-technology Co.,Ltd.3.08%$0.4569.10%
008490.KSSuheung Co., Ltd.3.08%$663.1317.93%
015750.KQSungwoo Hitech Co., Ltd.3.08%$209.439.11%
0KIZ.LNew Wave Group AB (publ)3.08%$3.5056.51%
3696.TCeres Inc.3.08%$59.8629.20%
9535.SRLadun Investment Company3.08%$0.0833.54%
BAMNB.ASKoninklijke BAM Groep nv3.08%$0.3026.44%
002500.SZShanxi Securities Co., Ltd.3.07%$0.1872.43%
1734.TWSinphar Pharmaceutical Co.,Ltd.3.07%$0.9454.13%
603035.SSJiangsu Changshu Automotive Trim Group Co., Ltd.3.07%$0.4744.81%
688029.SSMicro-Tech (Nanjing) Co., Ltd.3.07%$2.5076.50%
9622.SRShmoh Almadi Co.3.07%$0.2753.61%
4423.TARTERIA Networks Corporation3.06%$60.5352.12%
COH.AXCochlear Limited3.06%$7.9970.26%
GEBKA.ATGeneral Commercial & Industrial S.A.3.06%$0.0862.96%
KAT.AXKatana Capital Limited3.06%$0.0426.99%
KBSPIF.BKKhonburi Sugar Power Plant Infrastructure Fund3.06%$0.2519.88%
002001.SZZhejiang NHU Company Ltd.3.05%$0.7732.74%
008560.KSMeritz Securities Co., Ltd.3.05%$185.9714.12%
0826.HKTiangong International Company Limited3.05%$0.1037.07%
339770.KSKyochon Food&Beverage Co., Ltd.3.05%$130.8548.67%
600511.SSChina National Medicines Corporation Ltd.3.05%$0.8832.88%
6902.TDENSO Corporation3.05%$65.9045.39%
BGRIM-R.BKB.Grimm Power Public Company Limited3.05%$0.4356.94%
CSMG3.SACompanhia de Saneamento de Minas Gerais3.05%$1.3337.21%
PIHLIS.HEPihlajalinna Oyj3.05%$0.4424.32%
0EXG.ILJerónimo Martins, SGPS, S.A.3.04%$0.6263.09%
0NX2.LABB Ltd3.04%$1.0543.06%
4204.TSekisui Chemical Co., Ltd.3.04%$80.0246.81%