Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Samsung C&T Corporation (028260.KS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$2,168,722.80 - $2,555,587.72$2,394,744.20
Multi-Stage$1,566,119.92 - $1,720,473.46$1,641,840.92
Blended Fair Value$2,018,292.56
Current Price$161,400.00
Upside1,150.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.92%0.00%2,563.422,312.854,233.692,318.652,016.282,016.282,016.28585.14529.8422.30
YoY Growth--10.83%-45.37%82.59%15.00%0.00%0.00%244.58%10.44%2,275.68%0.00%
Dividend Yield--2.19%1.47%3.91%2.03%1.62%2.25%1.87%0.42%0.42%0.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,122,946.15
(-) Cash Dividends Paid (M)427,250.63
(=) Cash Retained (M)1,695,695.53
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)424,589.23265,368.27159,220.96
Cash Retained (M)1,695,695.531,695,695.531,695,695.53
(-) Cash Required (M)-424,589.23-265,368.27-159,220.96
(=) Excess Retained (M)1,271,106.301,430,327.261,536,474.56
(/) Shares Outstanding (M)163.64163.64163.64
(=) Excess Retained per Share7,767.848,740.859,389.53
LTM Dividend per Share2,610.972,610.972,610.97
(+) Excess Retained per Share7,767.848,740.859,389.53
(=) Adjusted Dividend10,378.8111,351.8212,000.50
WACC / Discount Rate0.25%0.25%0.25%
Growth Rate4.48%5.48%6.48%
Fair Value$2,168,722.80$2,394,744.20$2,555,587.72
Upside / Downside1,243.69%1,383.73%1,483.39%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,122,946.152,239,250.042,361,925.542,491,321.722,627,806.772,771,769.042,854,922.11
Payout Ratio20.13%34.10%48.08%62.05%76.03%90.00%92.50%
Projected Dividends (M)427,250.63763,590.771,135,500.851,545,868.751,997,792.012,494,592.142,640,802.95

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.25%0.25%0.25%
Growth Rate4.48%5.48%6.48%
Year 1 PV (M)754,462.23761,683.45768,904.68
Year 2 PV (M)1,108,513.851,129,835.361,151,359.97
Year 3 PV (M)1,491,087.421,534,313.711,578,367.44
Year 4 PV (M)1,903,958.991,977,906.092,053,986.56
Year 5 PV (M)2,349,003.682,463,592.052,582,609.28
PV of Terminal Value (M)248,668,139.32260,798,591.87273,397,887.51
Equity Value (M)256,275,165.49268,665,922.52281,533,115.43
Shares Outstanding (M)163.64163.64163.64
Fair Value$1,566,119.92$1,641,840.92$1,720,473.46
Upside / Downside870.33%917.25%965.97%

High-Yield Dividend Screener

« Prev Page 10 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BNGA.JKPT Bank CIMB Niaga Tbk8.91%$157.7256.96%
QIGD.QAQatari Investors Group Q.S.C.8.91%$0.1397.17%
MCS-R.BKM.C.S. Steel Public Company Limited8.90%$0.7434.29%
0QR1.LSchweiter Technologies AG8.89%$22.4090.72%
0816.HKJinmao Property Services Co., Limited8.88%$0.2355.27%
3492.TMIRARTH Real Estate Investment Corporation8.88%$8,301.0988.12%
3998.HKBosideng International Holdings Limited8.86%$0.4070.17%
PJP.WAPJP Makrum S.A.8.86%$1.4265.03%
603565.SSShanghai Zhonggu Logistics Co., Ltd.8.84%$0.8987.23%
ALVAP.PAKumulus Vape S.A.8.83%$0.3724.09%
IPS.PAIpsos S.A.8.83%$2.9938.93%
RFF.AXRural Funds Group8.83%$0.1715.19%
KOV.AXKorvest Ltd8.81%$1.2460.47%
0QUS.LG5 Entertainment AB (publ)8.80%$8.0594.74%
9620.SRBalsm Alofoq Medical Co.8.80%$2.4063.98%
PPM.AXPepper Money Limited8.80%$0.2044.77%
VK.PAVallourec S.A.8.80%$1.4183.22%
BBNI.JKPT Bank Negara Indonesia (Persero) Tbk8.79%$374.4666.86%
KJL.BKKijcharoen Engineering Electric Public Company Limited8.79%$0.5473.06%
0856.HKVSTECS Holdings Limited8.78%$0.7147.24%
BA-R.BKBangkok Airways Public Company Limited8.78%$1.3083.23%
PFRM3.SAProfarma Distribuidora de Produtos Farmacêuticos S.A.8.78%$0.7478.88%
0001.HKCK Hutchison Holdings Limited8.77%$4.7359.96%
NOBLE-R.BKNoble Development Public Company Limited8.75%$0.1927.34%
RANA.OLRana Gruber ASA8.75%$6.7583.80%
PDG.BKProdigy Public Company Limited8.74%$0.2690.35%
WHC.AXWhitehaven Coal Limited8.74%$0.6856.57%
DLTA.JKPT Delta Djakarta Tbk8.73%$175.4299.09%
8371.HKTaste Gourmet Group Limited8.70%$0.1853.44%
TRAN.BACompañía de Transporte de Energía Eléctrica en Alta Tensión Transener S.A.8.70%$301.7991.83%
0257.HKChina Everbright Environment Group Limited8.69%$0.4235.73%
EMB.AXEmbelton Limited8.69%$0.7069.10%
HP3A.DERingmetall SE8.69%$0.2438.33%
RDTX.JKPT Roda Vivatex Tbk8.69%$1,103.9395.63%
S56.SISamudera Shipping Line Ltd8.69%$0.1060.61%
1307.TWSan Fang Chemical Industry Co., Ltd.8.68%$2.7091.10%
ASIZ.LAberforth Split Level Income ZDP 20248.68%$11.0447.29%
PIC.AXPerpetual Equity Investment Company Limited8.68%$0.1197.90%
CPHN.SWCPH Chemie + Papier Holding AG8.66%$5.9989.84%
JIN.AXJumbo Interactive Limited8.66%$0.9974.11%
PM-R.BKPremier Marketing Public Company Limited8.66%$1.0390.60%
0546.HKFufeng Group Limited8.65%$0.7030.72%
ITB.DEImperial Brands PLC8.65%$3.0955.77%
LOGG3.SALOG Commercial Properties e Participações S.A.8.64%$2.1949.79%
5547.TWOJioushun Construction Co., Ltd.8.63%$2.2658.13%
TWD.AXTamawood Limited8.62%$0.2480.43%
UNITED.HEUnited Bankers Oyj8.60%$1.6153.91%
DDR.AXDicker Data Limited8.58%$0.8796.73%
PATO.BKPato Chemical Industry Public Company Limited8.58%$0.6098.05%
0371.HKBeijing Enterprises Water Group Limited8.56%$0.2164.00%