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$522.83 - $814.43$657.35
Multi-Stage$430.76 - $469.18$449.63
Blended Fair Value$553.49
Current Price$1,127.00
Upside-50.89%
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 Rate13.71%13.71%13.71%
Growth Rate5.50%6.50%7.50%
Fair Value$522.83$657.35$814.43
Upside / Downside-53.61%-41.67%-27.73%

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 Rate13.71%13.71%13.71%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)574.62580.07585.51
Year 2 PV (M)779.32794.16809.14
Year 3 PV (M)951.47978.781,006.61
Year 4 PV (M)1,094.701,136.801,180.10
Year 5 PV (M)1,212.301,270.861,331.65
PV of Terminal Value (M)11,985.1312,564.0113,165.05
Equity Value (M)16,597.5317,324.6818,078.08
Shares Outstanding (M)38.5338.5338.53
Fair Value$430.76$449.63$469.18
Upside / Downside-61.78%-60.10%-58.37%

High-Yield Dividend Screener

« Prev Page 6 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
RIVER.OLRiver Tech p.l.c.10.78%$0.4364.39%
RZSB.MEJoint-Stock Company Ryazanenergosbyt10.78%$3.7168.15%
1193.HKChina Resources Gas Group Limited10.77%$2.3064.05%
601166.SSIndustrial Bank Co., Ltd.10.76%$2.2762.03%
7757.TWOLebledor F&B Co., Ltd.10.76%$12.4863.66%
KYLO.ATLoulis Food Ingredients S.A.10.71%$0.4088.89%
0220.HKUni-President China Holdings Ltd10.69%$0.8694.83%
9919.HKActivation Group Holdings Limited10.69%$0.1146.94%
1358.HKPW Medtech Group Limited10.66%$0.1468.89%
1809.HKPrinx Chengshan Holdings Limited10.66%$0.8521.37%
LCS.TOBrompton Lifeco Split Corp.10.66%$1.1817.54%
KSC.AXK&S Corporation Limited10.64%$0.3577.01%
2146.HKRoiserv Lifestyle Services Co., Ltd.10.62%$0.1524.06%
ALUP11.SAAlupar Investimento S.A.10.60%$3.3996.11%
2886.HKBinhai Investment Company Limited10.58%$0.1236.55%
601916.SSChina Zheshang Bank Co., Ltd10.58%$0.3263.30%
3877.HKCSSC (Hong Kong) Shipping Company Limited10.55%$0.2234.11%
2387.TWSunrex Technology Corporation10.53%$4.0579.22%
EMAAR.AEEmaar Properties PJSC10.52%$1.4986.86%
L-PB.TOLoblaw Companies Limited10.50%$2.6231.91%
0315.HKSmarTone Telecommunications Holdings Limited10.48%$0.5057.53%
TGHN.DELogwin AG10.47%$26.8057.77%
BJBR.JKPT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk10.46%$85.2589.95%
MASTER.BKMaster Style Public Company Limited10.45%$0.7865.02%
0QQM.LIVF Hartmann Holding AG10.44%$14.5194.28%
VCOM.BKVintcom Technology Public Company Limited10.44%$0.3185.35%
ANI.BKAsia Network International Public Company Limited10.43%$0.3194.26%
LPSB3.SALPS Brasil - Consultoria de Imóveis S.A.10.43%$0.1783.48%
0842.HKLeoch International Technology Limited10.40%$0.2231.41%
1600.HKTian Lun Gas Holdings Limited10.40%$0.3345.16%
2111.HKBest Pacific International Holdings Limited10.40%$0.3437.60%
OTL.OLOdfjell Technology Ltd.10.40%$5.9771.20%
RCO.PARémy Cointreau S.A.10.38%$3.7763.28%
1979.HKTen Pao Group Holdings Limited10.37%$0.2329.45%
6938.TWONewebinfo10.34%$8.3570.00%
0032.HKThe Cross-Harbour (Holdings) Limited10.33%$0.8429.78%
TPBI.BKTPBI Public Company Limited10.33%$0.3061.20%
ALFLE.PAFleury Michon S.A.10.32%$2.6016.71%
0916.HKChina Longyuan Power Group Corporation Limited10.31%$0.7098.82%
KUBE.MERosseti Kuban PJSC10.31%$14.6288.00%
BAZA3.SABanco da Amazônia S.A.10.29%$8.0041.79%
0QON.LAscom Holding AG10.28%$0.3979.12%
NPR.AXNewmark Property REIT10.28%$0.1565.75%
FMG.AXFortescue Ltd10.26%$2.2776.64%
GAGS.VIGurktaler AG10.26%$1.5999.02%
1525.HKShanghai Gench Education Group Limited10.25%$0.2722.33%
LHHOTEL.BKLH Hotel Leasehold Real Estate Investment Trust10.25%$1.3358.58%
WAX.AXWAM Research Limited10.25%$0.1210.33%
0006.HKPower Assets Holdings Limited10.23%$5.6498.48%
151860.KQKG Eco Solution Co.,Ltd.10.21%$561.5130.85%