Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

sindoh Co.,Ltd. (029530.KS)

Company Dividend Discount ModelIndustry: Business Equipment & SuppliesSector: Industrials

Valuation Snapshot

Stable Growth$31,389.81 - $44,379.16$37,813.06
Multi-Stage$90,973.82 - $100,580.40$95,678.67
Blended Fair Value$66,745.86
Current Price$44,250.00
Upside50.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.84%-5.23%1,500.271,509.181,652.420.001,140.461,824.741,881.761,710.691,368.551,710.69
YoY Growth---0.59%-8.67%0.00%-100.00%-37.50%-3.03%10.00%25.00%-20.00%-33.33%
Dividend Yield--3.99%3.81%4.90%0.00%3.80%8.18%3.95%2.57%2.69%3.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)43,598.46
(-) Cash Dividends Paid (M)12,934.17
(=) Cash Retained (M)30,664.29
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,719.695,449.813,269.88
Cash Retained (M)30,664.2930,664.2930,664.29
(-) Cash Required (M)-8,719.69-5,449.81-3,269.88
(=) Excess Retained (M)21,944.6025,214.4827,394.40
(/) Shares Outstanding (M)8.628.628.62
(=) Excess Retained per Share2,545.412,924.693,177.54
LTM Dividend per Share1,500.271,500.271,500.27
(+) Excess Retained per Share2,545.412,924.693,177.54
(=) Adjusted Dividend4,045.674,424.964,677.81
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate-5.84%-4.84%-3.84%
Fair Value$31,389.81$37,813.06$44,379.16
Upside / Downside-29.06%-14.55%0.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)43,598.4641,488.2039,480.0837,569.1635,750.7334,020.3235,040.93
Payout Ratio29.67%41.73%53.80%65.87%77.93%90.00%92.50%
Projected Dividends (M)12,934.1717,314.3821,240.2624,745.5427,861.7330,618.2932,412.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate-5.84%-4.84%-3.84%
Year 1 PV (M)16,117.7216,288.9016,460.07
Year 2 PV (M)18,405.7518,798.7819,195.95
Year 3 PV (M)19,961.2420,604.0021,260.41
Year 4 PV (M)20,921.6321,824.6622,756.62
Year 5 PV (M)21,402.5422,563.4423,774.17
PV of Terminal Value (M)687,499.17724,789.92763,681.56
Equity Value (M)784,308.06824,869.69867,128.78
Shares Outstanding (M)8.628.628.62
Fair Value$90,973.82$95,678.67$100,580.40
Upside / Downside105.59%116.22%127.30%

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%