Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Zinus, Inc (013890.KS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$25,111.20 - $42,908.54$32,825.80
Multi-Stage$102,641.22 - $113,401.47$107,913.53
Blended Fair Value$70,369.66
Current Price$17,020.00
Upside313.45%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%86.77464.67392.01338.93480.250.000.000.000.000.00
YoY Growth---81.33%18.54%15.66%-29.43%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.44%3.42%1.68%0.62%0.81%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)43,305.05
(-) Cash Dividends Paid (M)1,973.32
(=) Cash Retained (M)41,331.73
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,661.015,413.133,247.88
Cash Retained (M)41,331.7341,331.7341,331.73
(-) Cash Required (M)-8,661.01-5,413.13-3,247.88
(=) Excess Retained (M)32,670.7235,918.6038,083.85
(/) Shares Outstanding (M)20.9220.9220.92
(=) Excess Retained per Share1,561.381,716.601,820.08
LTM Dividend per Share94.3194.3194.31
(+) Excess Retained per Share1,561.381,716.601,820.08
(=) Adjusted Dividend1,655.691,810.911,914.39
WACC / Discount Rate4.46%4.46%4.46%
Growth Rate-2.00%-1.00%0.00%
Fair Value$25,111.20$32,825.80$42,908.54
Upside / Downside47.54%92.87%152.11%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)43,305.0542,872.0042,443.2842,018.8541,598.6641,182.6742,418.15
Payout Ratio4.56%21.65%38.73%55.82%72.91%90.00%92.50%
Projected Dividends (M)1,973.329,279.8316,440.0123,456.0630,330.1537,064.4139,236.79

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.46%4.46%4.46%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)8,793.768,883.498,973.22
Year 2 PV (M)14,762.8715,065.6915,371.59
Year 3 PV (M)19,959.9020,577.1721,207.04
Year 4 PV (M)24,457.5025,471.1526,515.98
Year 5 PV (M)28,322.3329,797.1431,332.75
PV of Terminal Value (M)2,051,394.132,158,214.982,269,440.13
Equity Value (M)2,147,690.482,258,009.622,372,840.72
Shares Outstanding (M)20.9220.9220.92
Fair Value$102,641.22$107,913.53$113,401.47
Upside / Downside503.06%534.04%566.28%

High-Yield Dividend Screener

« Prev Page 12 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SOThe Southern Company3.09%$2.6967.01%
CFRCullen/Frost Bankers, Inc.3.08%$3.9439.68%
CMSCMS Energy Corporation3.08%$2.1762.27%
SJWSJW Group3.08%$1.6052.08%
SNVSynovus Financial Corp.3.08%$1.5427.05%
0HCT.LAlliant Energy Corporation3.07%$1.9962.84%
0M3L.LZions Bancorporation, National Association3.07%$1.7931.01%
IVZInvesco Ltd.3.07%$0.8335.83%
SWXSouthwest Gas Holdings, Inc.3.07%$2.4638.44%
PEGPublic Service Enterprise Group Incorporated3.06%$2.4859.65%
CASSCass Information Systems, Inc.3.05%$1.2452.58%
CIVBCivista Bancshares, Inc.3.05%$0.6725.26%
TXNTexas Instruments Incorporated3.05%$5.4198.14%
CTRECareTrust REIT, Inc.3.04%$1.1089.62%
UCBUnited Community Banks, Inc.3.04%$0.9536.76%
DRIDarden Restaurants, Inc.3.03%$5.6860.69%
HMNHorace Mann Educators Corporation3.02%$1.3634.55%
VGVenture Global, Inc.3.02%$0.2124.09%
HFBLHome Federal Bancorp, Inc. of Louisiana3.01%$0.5435.96%
TOWNTowneBank3.01%$1.0045.24%
GBCIGlacier Bancorp, Inc.3.00%$1.3464.06%
MBWMMercantile Bank Corporation3.00%$1.4327.14%
PPLPPL Corporation3.00%$1.0571.70%
DTSQDT Cloud Star Acquisition Corporation2.99%$0.3287.02%
EBMTEagle Bancorp Montana, Inc.2.99%$0.5833.76%
INDBIndependent Bank Corp.2.99%$2.1935.86%
ESSAESSA Bancorp, Inc.2.98%$0.6139.75%
RDNRadian Group Inc.2.98%$1.0725.60%
0K0X.LMetLife, Inc.2.96%$2.3641.08%
CUBBCustomers Bancorp, Inc 5.375% S2.96%$0.6612.54%
HBBHamilton Beach Brands Holding Company2.96%$0.4720.02%
SDSandRidge Energy, Inc.2.96%$0.4424.38%
STRWStrawberry Fields REIT LLC2.95%$0.3870.76%
INGRIngredion Incorporated2.94%$3.2332.02%
JWNNordstrom, Inc.2.94%$0.7342.03%
PKBKParke Bancorp, Inc.2.94%$0.7125.08%
0JW2.LM&T Bank Corporation2.93%$5.9133.38%
EIGEmployers Holdings, Inc.2.93%$1.2648.48%
MYEMyers Industries, Inc.2.93%$0.5573.41%
RMRegional Management Corp.2.93%$1.1528.16%
HSYThe Hershey Company2.92%$5.3379.75%
STZConstellation Brands, Inc.2.92%$4.1259.24%
AROCArchrock, Inc.2.91%$0.7751.05%
JXNJackson Financial Inc.2.91%$3.1338.19%
OSPNOneSpan Inc.2.91%$0.3623.87%
0LC6.LSysco Corporation2.90%$2.1055.57%
EXEExpand Energy Corporation2.89%$3.1787.89%
PGThe Procter & Gamble Company2.89%$4.0959.50%
RESRPC, Inc.2.89%$0.1672.96%
0M1R.LXcel Energy Inc.2.88%$2.1665.69%