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

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$1,575,542.96 - $1,730,829.64$1,651,721.71
Blended Fair Value$2,023,232.95
Current Price$161,400.00
Upside1,153.55%
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 Rate0.13%0.13%0.13%
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 Rate0.13%0.13%0.13%
Growth Rate4.48%5.48%6.48%
Year 1 PV (M)755,375.94762,605.91769,835.88
Year 2 PV (M)1,111,200.471,132,573.661,154,150.44
Year 3 PV (M)1,496,511.461,539,894.981,584,108.96
Year 4 PV (M)1,913,199.131,987,505.112,063,954.80
Year 5 PV (M)2,363,262.312,478,546.242,598,285.91
PV of Terminal Value (M)250,177,573.94262,381,659.25275,057,433.59
Equity Value (M)257,817,123.24270,282,785.15283,227,769.58
Shares Outstanding (M)163.64163.64163.64
Fair Value$1,575,542.96$1,651,721.71$1,730,829.64
Upside / Downside876.17%923.37%972.39%

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%