Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

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

Company Dividend Discount ModelIndustry: Specialty Business ServicesSector: Industrials

Valuation Snapshot

Stable Growth$1,378.36 - $2,199.87$1,751.27
Multi-Stage$2,880.73 - $3,171.60$3,023.32
Blended Fair Value$2,387.29
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$2,199.87
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)1,401.021,415.211,429.39
Year 2 PV (M)1,709.811,744.611,779.75
Year 3 PV (M)1,966.862,027.192,088.76
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)72,084.2775,807.5479,683.10
Equity Value (M)81,688.5085,731.9389,936.92
Shares Outstanding (M)28.3628.3628.36
Fair Value$2,880.73$3,023.32$3,171.60
Upside / Downside91.41%100.88%110.74%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%