COR vs TAK: Earnings, Dividends & Valuation

Cencora, Inc. COR | NYSE

$346.72 $0.00 | 0.00%

Dividend Safety RatingUnlock

Market Cap: $66.08 B

PE Ratio: 19.35

52-Week Range: $244.82 - $377.54

10-year Total Return: +401.8%

Dividend Yield (FWD): 0.69%

Takeda Pharmaceutical Company Limited TAK | NYSE

$20.77 $0.00 | 0.00%

Dividend Safety RatingUnlock

Market Cap: $66.66 B

PE Ratio: 27.4

52-Week Range: $13.91 - $21.73

10-year Total Return: +15.0%

Dividend Yield (FWD): 3.82%

10-year Total Returns with DRIP & Price Chart for COR and TAK

1Y 2Y 5Y 10Y All

10-yr Total Returns COR vs TAK

	COR	TAK
Initial Balance	$10,000	$10,000
Initial Price	$78.92	$21.83
Initial Shares	126.71	458.09

Total Dividends	$2,374	$1,497
Last Dividend	$0.6	$0.397
Estimated Divs	$87 / quarter	$220 / 6 months
Yield-on-Cost	3.04%	3.64%
End Shares	144.73 (+18.02)	553.52 (+95.43)
Last Shares Price	$346.72	$20.77
Total End Value	$50,179	$11,497
Total Return	+401.8%	+15.0%
Comparison start date: Nov 11, 2016

COR & TAK Dividend Charts

Dividend Payments & Yield - COR

COR Dividend CAGR:1Y: 9.09%2Y: 8.47%5Y: 6.40%10Y: 5.84%

Dividend Payments & Yield - TAK

TAK Dividend CAGR:1Y: 28.78%2Y: 8.22%5Y: 10.11%10Y: 10.11%

Dividend Payout Ratio - COR

Dividend Payout Ratio - TAK

Dividend to Free Cash Flow (FCF) Ratio - COR

Dividend to Free Cash Flow (FCF) Ratio - TAK

DRIPCalc Compare puts two stocks side by side: total return with DRIP, share price, dividend payments and the dividend yield curve, earnings, cash flow, debt, margins and the other ratios we track for 1000s of stocks.

You can compare any two tickers here. The dividend charts are free to view, and so are the Revenue and Earnings Per Share (EPS) charts wherever a company reports earnings. Every other chart on this page is blurred until you start a 7-day free trial.

When you sign up for DRIPCalc PRO for just $14.25/mo ~~$19/mo~~ with a 7-day Free Trial and full access, every chart on this page unlocks, for any stock or ETF in our database.

Fundamentals: Revenue, Earnings, Cash Flow, EBITDA & Shares Outstanding:

TAK reports in JPY. These charts show U.S. dollars, converted from JPY at each quarter’s closing rate (quarters that are still estimates use the latest rate). Click “Show JPY” to see the numbers as filed.

COR - Revenue

COR Revenue CAGR:1Y: 5.52%2Y: 5.72%5Y: 8.44%10Y: 8.93%

TAK - RevenueShow JPY

TAK Revenue CAGR:1Y: 0.25%2Y: -3.99%5Y: -0.13%10Y: 6.25%

COR - Earnings Per Share (EPS)

COR EPS CAGR:1Y: 0.00%2Y: 1,158.89%5Y: 5.43%10Y: 20.50%

TAK - Earnings Per Share (EPS)Show JPY

TAK EPS CAGR:1Y: 0.00%2Y: 38.39%5Y: 7.83%10Y: 9.34%

COR - Net Income

COR Net Income CAGR:1Y: 0.00%2Y: 1,139.27%5Y: 3.48%10Y: 43.26%

TAK - Net IncomeShow JPY

TAK Net Income CAGR:1Y: 0.00%2Y: 38.17%5Y: 24.24%10Y: 17.47%

COR - EBITDA

COR EBITDA CAGR:1Y: 6.82%2Y: 61.24%5Y: 5.73%10Y: 39.03%

TAK - EBITDAShow JPY

TAK EBITDA CAGR:1Y: -2.91%2Y: -11.39%5Y: -0.89%10Y: 11.08%

COR - Free Cash Flow

COR Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

TAK - Free Cash FlowShow JPY

TAK Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

COR - Free Cash Flow / Share

COR Free Cash Flow / Share CAGR:1Y: -4.71%2Y: 84.39%5Y: 28.37%10Y: 10.28%

TAK - Free Cash Flow / ShareShow JPY

TAK Free Cash Flow / Share CAGR:1Y: -37.84%2Y: -2.97%5Y: -4.37%10Y: 13.63%

COR - Shares Outstanding

COR Shares Outstanding CAGR:1Y: -1.11%2Y: -1.61%5Y: -1.88%10Y: 18.91%

TAK - Shares Outstanding

TAK Shares Outstanding CAGR:1Y: 1.73%2Y: -0.17%5Y: 15.22%10Y: 7.43%

COR - Stock-Based Comp

COR Stock-Based Comp CAGR:1Y: -100.00%2Y: N/A5Y: -100.00%10Y: -100.00%

TAK - Stock-Based CompShow JPY

TAK Stock-Based Comp CAGR:1Y: -100.00%2Y: N/A5Y: -100.00%10Y: N/A

COR - Expenses

COR Expenses CAGR:1Y: 769.82%2Y: 245.22%5Y: 67.50%10Y: 28.70%

TAK - ExpensesShow JPY

TAK Expenses CAGR:1Y: -24.91%2Y: -16.64%5Y: -7.11%10Y: 1.17%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

COR - REVENUE: Actual + Estimates

COR Actual Revenue CAGR:1Y: 5.52%2Y: 5.72%5Y: 8.44%10Y: 8.93%

TAK - REVENUE: Actual + EstimatesShow JPY

TAK Actual Revenue CAGR:1Y: 0.25%2Y: -3.99%5Y: -0.13%10Y: 6.25%

COR - EPS: Actual + Estimates

COR Actual EPS CAGR:1Y: 0.00%2Y: 1,158.89%5Y: 5.43%10Y: 20.50%

TAK - EPS: Actual + EstimatesShow JPY

TAK Actual EPS CAGR:1Y: 0.00%2Y: 38.39%5Y: 7.83%10Y: 9.34%

COR - NET INCOME: Actual + Estimates

COR Actual Net Income CAGR:1Y: 0.00%2Y: 1,139.27%5Y: 3.48%10Y: 43.26%

TAK - NET INCOME: Actual + EstimatesShow JPY

TAK Actual Net Income CAGR:1Y: 0.00%2Y: 38.17%5Y: 24.24%10Y: 17.47%

COR - EBITDA: Actual + Estimates

COR Actual EBITDA CAGR:1Y: 6.82%2Y: 61.24%5Y: 5.73%10Y: 39.03%

TAK - EBITDA: Actual + EstimatesShow JPY

TAK Actual EBITDA CAGR:1Y: -2.91%2Y: -11.39%5Y: -0.89%10Y: 11.08%

Ratios, Profit Margins & Return on Capital:

COR - Net Profit Margin

COR Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: -4.43%10Y: 30.88%

TAK - Net Profit Margin

TAK Net Profit Margin CAGR:1Y: 0.00%2Y: 43.88%5Y: 24.40%10Y: 10.56%

COR - Gross Profit Margin

COR Gross Profit Margin CAGR:1Y: 31.19%2Y: 22.03%5Y: 3.06%10Y: 3.16%

TAK - Gross Profit Margin

TAK Gross Profit Margin CAGR:1Y: 1.70%2Y: 10.99%5Y: -0.11%10Y: 0.14%

COR - Price to Earnings

TAK - Price to Earnings

COR - Price To Sales Ratio

TAK - Price To Sales Ratio

COR - Return on Capital Employed

TAK - Return on Capital Employed

COR - Return on Invested Capital

TAK - Return on Invested Capital

Combined Charts: Earnings, Cash Flow, Valuation, Cash & Debt:

COR - EPS vs PE Ratio

TAK - EPS vs PE RatioShow JPY

COR - FCF vs FCF/Share

TAK - FCF vs FCF/ShareShow JPY

COR - EPS vs FCF per Share

TAK - EPS vs FCF per ShareShow JPY

COR - FCF vs Stock Based Comp

TAK - FCF vs Stock Based CompShow JPY

COR - Revenue vs Net Income

TAK - Revenue vs Net IncomeShow JPY

COR - Cash & Debt

TAK - Cash & DebtShow JPY

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $128.25/yr ($10.69/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Trend Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 44% Lifetime Discount

Dividend History Tables

COR Dividends Info:

Estimated Annual Dividend: $2.4

Forward Yield: 0.69%

Ex-Dividend Date: 2026-08-14

Lifetime Dividends / Share: $25.36

COR Dividend History: Dates, Payments & Yield list

Below is a schedule of all COR dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
08/14/2026	08/17/2026	$0.600	0.76%	0.77%	$312.52
05/15/2026	05/18/2026	$0.600	0.93%	0.92%	$261.87
02/13/2026	02/16/2026	$0.600	0.67%	0.64%	$372.65
11/14/2025	11/17/2025	$0.600	0.66%	0.66%	$365.00
08/15/2025	08/18/2025	$0.550	0.75%	0.76%	$290.35
05/16/2025	05/19/2025	$0.550	0.76%	0.75%	$292.63
02/14/2025	02/17/2025	$0.550	0.91%	0.86%	$255.38
11/15/2024	11/18/2024	$0.550	0.92%	0.91%	$242.87
08/09/2024	08/12/2024	$0.510	0.86%	0.86%	$237.77
05/09/2024	05/13/2024	$0.510	0.91%	0.92%	$222.92
02/08/2024	02/12/2024	$0.510	0.89%	0.89%	$229.98
11/10/2023	11/13/2023	$0.510	1.03%	1.03%	$198.87
08/10/2023	08/14/2023	$0.485	1.04%	1.03%	$187.63
05/11/2023	05/15/2023	$0.485	1.13%	1.12%	$173.34
02/09/2023	02/13/2023	$0.485	1.25%	1.22%	$158.61
11/10/2022	11/28/2022	$0.485	1.25%	1.16%	$167.17
08/12/2022	08/29/2022	$0.460	1.22%	1.25%	$147.49
05/13/2022	05/31/2022	$0.460	1.2%	1.19%	$154.79
02/11/2022	02/28/2022	$0.460	1.31%	1.29%	$142.53
11/12/2021	10/15/2021	$0.460	1.47%	1.54%	$119.86
08/13/2021	07/15/2021	$0.440	1.47%	1.56%	$113.16
05/14/2021	04/15/2021	$0.440	1.51%	1.48%	$119.04
02/11/2021	01/15/2021	$0.440	1.68%	1.65%	$106.80
11/13/2020	10/15/2020	$0.440	1.63%	1.77%	$99.35
08/14/2020	07/15/2020	$0.420	1.62%	1.65%	$101.90
05/15/2020	04/15/2020	$0.420	1.96%	1.9%	$88.33
02/13/2020	01/15/2020	$0.420	1.78%	1.84%	$91.37
11/15/2019	12/02/2019	$0.400	1.83%	1.82%	$87.83
08/16/2019	10/15/2019	$0.400	1.83%	1.92%	$83.20
05/17/2019	07/15/2019	$0.400	2.06%	1.78%	$89.93
02/15/2019	04/15/2019	$0.400	1.85%	2.1%	$76.11
11/16/2018	01/15/2019	$0.400	1.8%	2.07%	$77.26
08/17/2018	10/15/2018	$0.380	1.73%	1.7%	$89.54
05/18/2018	07/16/2018	$0.380	1.79%	1.75%	$86.90
02/16/2018	04/16/2018	$0.380	1.53%	1.71%	$88.77
11/17/2017	01/16/2018	$0.380	1.93%	1.53%	$99.55
08/17/2017	10/16/2017	$0.365	1.83%	1.85%	$79.00
05/18/2017	07/17/2017	$0.365	1.68%	1.57%	$92.71
02/16/2017	04/17/2017	$0.365	1.62%	1.69%	$86.64
11/17/2016	01/17/2017	$0.365	1.82%	1.7%	$85.99
08/18/2016	10/17/2016	$0.340	1.53%	1.71%	$79.74
05/19/2016	07/15/2016	$0.340	1.81%	1.59%	$85.55
02/18/2016	04/15/2016	$0.340	1.57%	1.55%	$87.83
11/12/2015	10/15/2015	$0.340	1.4%	1.45%	$94.07
08/13/2015	09/01/2015	$0.290	1.12%	1.17%	$99.27
05/14/2015	07/15/2015	$0.290	1.01%	1.05%	$110.53
02/12/2015	01/15/2015	$0.290	1.16%	1.27%	$91.40
11/13/2014	12/01/2014	$0.290	1.3%	1.28%	$90.84
08/14/2014	10/15/2014	$0.235	1.23%	1.24%	$76.02
05/15/2014	07/15/2014	$0.235	1.39%	1.29%	$72.70
02/13/2014	04/15/2014	$0.235	1.38%	1.46%	$64.22
11/14/2013	01/15/2014	$0.235	1.36%	1.33%	$70.55
08/15/2013	10/15/2013	$0.210	1.47%	1.34%	$62.81
05/16/2013	07/15/2013	$0.210	1.54%	1.44%	$58.24
02/13/2013	04/15/2013	$0.210	1.8%	1.55%	$54.04
11/15/2012	01/15/2013	$0.210	2.09%	1.86%	$45.07
08/17/2012	10/15/2012	$0.130	1.39%	1.3%	$39.91
05/17/2012	07/16/2012	$0.130	1.43%	1.32%	$39.41
02/15/2012	04/16/2012	$0.130	1.42%	1.39%	$37.48
11/17/2011	01/17/2012	$0.130	1.39%	1.36%	$38.30
08/18/2011	10/17/2011	$0.115	1.22%	1.21%	$37.89
05/20/2011	07/15/2011	$0.115	1.11%	1.1%	$41.99
02/16/2011	04/15/2011	$0.130	1.43%	1.31%	$39.59
11/18/2010	01/14/2011	$0.130	1.65%	1.47%	$35.43
08/20/2010	08/25/2010	$0.080	1.11%	1.15%	$27.92
05/20/2010	05/24/2010	$0.080	1.04%	1.04%	$30.70
02/10/2010	02/12/2010	$0.080	1.18%	1.17%	$27.35
11/19/2009	11/23/2009	$0.080	1.32%	1.28%	$24.97
08/20/2009	08/24/2009	$0.060	1.14%	1.15%	$20.80
05/14/2009	05/18/2009	$0.050	1.12%	1.12%	$17.79
02/12/2009	02/16/2009	$0.050	1.06%	1.1%	$18.11
11/20/2008	11/24/2008	$0.050	1.46%	1.34%	$14.89
08/14/2008	08/18/2008	$0.038	0.71%	0.72%	$20.82
05/15/2008	05/19/2008	$0.038	0.73%	0.72%	$20.76
02/13/2008	02/15/2008	$0.038	0.68%	0.69%	$21.81
11/15/2007	11/19/2007	$0.038	0.68%	0.69%	$21.84
08/16/2007	08/20/2007	$0.025	0.45%	0.43%	$23.04
08/01/2007	08/03/2007	$0.699	12.11%	12.12%	$23.05
05/17/2007	05/21/2007	$0.025	0.39%	0.39%	$25.84
02/23/2007	02/28/2007	$0.025	0.36%	0.38%	$26.30
11/16/2006	11/20/2006	$0.025	0.42%	0.43%	$23.13
08/17/2006	08/21/2006	$0.013	0.23%	0.23%	$21.84
05/18/2006	05/22/2006	$0.013	0.23%	0.23%	$21.81
02/15/2006	02/17/2006	$0.013	0.23%	0.23%	$21.99
11/22/2005	11/24/2005	$0.013	0.25%	0.25%	$19.85
08/18/2005	08/22/2005	$0.006	0.14%	0.14%	$18.17
05/19/2005	05/23/2005	$0.006	0.15%	0.15%	$16.50
02/16/2005	02/18/2005	$0.006	0.16%	0.17%	$15.00
11/18/2004	11/22/2004	$0.006	0.17%	0.17%	$14.45
08/19/2004	08/23/2004	$0.006	0.19%	0.19%	$13.30
05/14/2004	05/19/2004	$0.006	0.17%	0.17%	$14.62
02/11/2004	02/13/2004	$0.006	0.18%	0.18%	$14.15
11/13/2003	11/17/2003	$0.006	0.15%	0.15%	$16.20
08/14/2003	08/18/2003	$0.006	0.16%	0.16%	$15.32
05/15/2003	05/19/2003	$0.006	0.16%	0.17%	$14.77
02/12/2003	02/14/2003	$0.006	0.18%	0.19%	$13.25
11/14/2002	11/18/2002	$0.006	0.16%	0.16%	$15.85
08/15/2002	08/19/2002	$0.006	0.14%	0.14%	$17.30
05/16/2002	05/20/2002	$0.006	0.13%	0.13%	$19.33
02/19/2002	02/21/2002	$0.006	0.16%	0.15%	$16.13
11/15/2001	11/19/2001	$0.006	0.18%	0.17%	$14.41

TAK Dividends Info:

Estimated Annual Dividend: $0.794

Forward Yield: 3.82%

Ex-Dividend Date: 2026-09-30

Lifetime Dividends / Share: $3.28

TAK Dividend History: Dates, Payments & Yield list

Below is a schedule of all TAK dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
09/30/2026	10/02/2026	$0.397	4.37%	4.45%	$17.86
09/29/2026	10/01/2026	$0.397	4.29%	4.45%	$17.86
03/31/2026	07/06/2026	$0.308	3.33%	3.65%	$16.89
09/30/2025	12/11/2025	$0.322	4.4%	4.48%	$14.39
03/31/2025	04/02/2025	$0.339	4.56%	4.53%	$14.98
09/30/2024	10/02/2024	$0.326	4.59%	4.55%	$14.32
03/27/2024	03/29/2024	$0.292	4.12%	4.43%	$13.18
09/28/2023	12/11/2023	$0.319	4.09%	4.55%	$14.04
03/30/2023	07/10/2023	$0.310	3.79%	3.99%	$15.54
09/29/2022	12/12/2022	$0.270	2.08%	3.62%	$14.92

Projected Future Values & Dividends for COR & TAK

Based on past 10 years performance, COR had share price CAGR of +16.40%, and dividend CAGR of +5.10%.

During same period TAK had share price CAGR of -0.71%, and dividend CAGR of +6.38%.

Using these CAGR metrics, we can estimate that your initial $10,000 investment from 10 years ago, with dividends being reinvested (DRIP), is modelled to grow and collect dividends as follows:

Projection uses COR applied at 10.00% price / 5.10% dividend.

	COR	TAK
Start Value	$10,000	$10,000
Start Share Price	$346.72	$20.77
Start Shares	28.84	481.46

After 10 years:	COR	TAK
Final Share Count	30.53	703.10
Dividends Payment	$0.99	$0.37
Annual Dividends	$121	$520
Share Price	$899.30	$19.34
Total Dividends	$904	$4,450
Final Value	$27,454	$13,602

Estimated Future Returns - COR

Estimated Future Returns - TAK

Estimate Dividend Snowball and total future returns for COR and TAK with our dividend (DRIP) calculator.

Above numbers are merely projections based on Dividend and Price CAGR for each stock, and should only be considered as 'potential future returns'! These numbers assume DRIP (reinvesting dividends).

We cannot guarantee that your actual returns will meet these metrics.

Compare Stocks: COR vs TAK