Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Sung Kwang Bend Co.,Ltd. (014620.KQ)

Company Dividend Discount ModelIndustry: Manufacturing - Metal FabricationSector: Industrials

Valuation Snapshot

Stable Growth$19,852.75 - $38,206.31$27,195.58
Multi-Stage$40,347.84 - $44,421.02$42,344.85
Blended Fair Value$34,770.22
Current Price$32,800.00
Upside6.01%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.11%-0.24%157.75105.17105.17105.17105.1785.22105.17157.75157.75158.89
YoY Growth--50.00%0.00%0.00%0.00%23.41%-18.97%-33.33%0.00%-0.71%-1.64%
Dividend Yield--0.65%0.94%0.85%1.20%1.28%1.67%0.95%1.37%1.50%1.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)33,908.02
(-) Cash Dividends Paid (M)5,311.47
(=) Cash Retained (M)28,596.55
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,781.604,238.502,543.10
Cash Retained (M)28,596.5528,596.5528,596.55
(-) Cash Required (M)-6,781.60-4,238.50-2,543.10
(=) Excess Retained (M)21,814.9424,358.0426,053.45
(/) Shares Outstanding (M)26.5626.5626.56
(=) Excess Retained per Share821.45917.22981.06
LTM Dividend per Share200.01200.01200.01
(+) Excess Retained per Share821.45917.22981.06
(=) Adjusted Dividend1,021.461,117.221,181.06
WACC / Discount Rate5.55%5.55%5.55%
Growth Rate0.39%1.39%2.39%
Fair Value$19,852.75$27,195.58$38,206.31
Upside / Downside-39.47%-17.09%16.48%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)33,908.0234,377.8634,854.2135,337.1635,826.8136,323.2337,412.93
Payout Ratio15.66%30.53%45.40%60.27%75.13%90.00%92.50%
Projected Dividends (M)5,311.4710,496.0715,823.3321,296.2026,917.7132,690.9134,606.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.55%5.55%5.55%
Growth Rate0.39%1.39%2.39%
Year 1 PV (M)9,846.039,944.1110,042.19
Year 2 PV (M)13,924.0714,202.8614,484.42
Year 3 PV (M)17,579.4318,110.0418,651.22
Year 4 PV (M)20,843.7021,686.7422,555.10
Year 5 PV (M)23,746.4124,952.9726,208.09
PV of Terminal Value (M)985,557.881,035,634.271,087,725.79
Equity Value (M)1,071,497.531,124,530.991,179,666.80
Shares Outstanding (M)26.5626.5626.56
Fair Value$40,347.84$42,344.85$44,421.02
Upside / Downside23.01%29.10%35.43%

High-Yield Dividend Screener

« Prev Page 13 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PCR.WAPCC Rokita S.A.7.82%$5.0595.33%
TQR.BKTQR Public Company Limited7.82%$0.3990.56%
KGI.BKKGI Securities (Thailand) Public Company Limited7.81%$0.3162.80%
PRDA.JKPT Prodia Widyahusada Tbk7.81%$180.5285.06%
AIMIRT.BKAIM Industrial Growth Freehold and Leasehold Real Estate Investment Trust7.80%$0.8581.01%
AKRA.JKPT AKR Corporindo Tbk7.80%$99.8882.20%
SPREME.BKSupreme Distribution Public Company Limited7.80%$0.1190.62%
AYV.PAAyvens7.79%$0.9171.87%
1378.HKChina Hongqiao Group Limited7.78%$2.6556.89%
NRG.PANRJ Group S.A.7.78%$0.6363.81%
D2O.AXDuxton Water Limited7.77%$0.1250.68%
TVO-R.BKThai Vegetable Oil Public Company Limited7.77%$1.7462.11%
C38U.SICapitaLand Integrated Commercial Trust7.76%$0.1874.73%
002839.SZJiangsu Zhangjiagang Rural Commercial Bank Co., Ltd7.75%$0.3544.09%
0710.HKBOE Varitronix Limited7.75%$0.4239.15%
0951.HKChaowei Power Holdings Limited7.75%$0.1120.52%
1681.HKConsun Pharmaceutical Group Limited7.75%$1.2055.92%
AXA.DEAXA S.A.7.75%$3.1752.74%
RND.AXRand Mining Limited7.75%$0.2057.47%
601881.SSChina Galaxy Securities Co., Ltd.7.74%$1.2298.30%
TA1.DETelekom Austria AG7.74%$0.7679.04%
0746.HKLee & Man Chemical Company Limited7.73%$0.4035.48%
NESN.SWNestlé S.A.7.73%$6.0972.83%
2633.HKJacobson Pharma Corporation Limited7.72%$0.1036.63%
000498.SZShandong Hi-Speed Road and Bridge Group Co., Ltd.7.71%$0.4748.64%
0016.HKSun Hung Kai Properties Limited7.71%$7.4556.97%
0QKE.LVontobel Holding AG7.70%$4.4661.99%
HAEK.DEHaemato AG7.70%$1.6385.37%
2688.HKENN Energy Holdings Limited7.68%$5.3950.36%
ASIMAR.BKAsian Marine Services Public Company Limited7.68%$0.1260.54%
SAMS.PASamse S.A.7.68%$10.2556.16%
SEC.AXSpheria Emerging Companies Limited7.68%$0.2215.84%
UVAN.BKUnivanich Palm Oil Public Company Limited7.68%$1.0063.09%
JCT.BKJack Chia Industries (Thailand) Public Company Limited7.67%$6.4483.85%
KFL.NZKingfish Limited7.67%$0.1038.05%
ALRIB.PARiber S.A.7.65%$0.2771.18%
DXI.AXDexus Industria REIT7.65%$0.2117.56%
NISP.JKPT Bank OCBC NISP Tbk7.65%$106.0049.91%
SCG.AXScentre Group7.65%$0.3291.06%
002572.SZSuofeiya Home Collection Co., Ltd.7.62%$1.0488.29%
035000.KSHS Ad Inc.7.62%$648.8381.78%
JMT-R.BKJMT Network Services Public Company Limited7.62%$0.6769.23%
SQU.DEVinci S.A.7.62%$9.2455.99%
0QP2.LZurich Insurance Group AG7.61%$32.4879.70%
BAMI.MIBanco BPM S.p.A.7.61%$1.0080.93%
600795.SSGD Power Development Co.,Ltd7.60%$0.3892.13%
BTI.AXBailador Technology Investments Limited7.60%$0.0934.83%
SMPC.BKSahamitr Pressure Container Public Company Limited7.60%$0.6757.18%
0O33.LOeneo S.A.7.59%$0.7076.88%
BOREO.HEBoreo Oyj7.59%$1.0882.86%