Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

RSUPPORT Co., Ltd. (131370.KQ)

Company Dividend Discount ModelIndustry: Software - ApplicationSector: Technology

Valuation Snapshot

Stable Growth$762.31 - $1,424.57$1,032.50
Multi-Stage$761.54 - $833.69$796.95
Blended Fair Value$914.72
Current Price$2,885.00
Upside-68.29%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.01%5.42%10.0420.0840.2130.1620.0510.040.000.000.000.00
YoY Growth---50.00%-50.05%33.33%50.37%99.79%0.00%0.00%0.00%0.00%-100.00%
Dividend Yield--0.35%0.51%0.93%0.48%0.25%0.17%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,588.35
(-) Cash Dividends Paid (M)520.88
(=) Cash Retained (M)2,067.47
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)517.67323.54194.13
Cash Retained (M)2,067.472,067.472,067.47
(-) Cash Required (M)-517.67-323.54-194.13
(=) Excess Retained (M)1,549.801,743.931,873.35
(/) Shares Outstanding (M)51.8751.8751.87
(=) Excess Retained per Share29.8833.6236.12
LTM Dividend per Share10.0410.0410.04
(+) Excess Retained per Share29.8833.6236.12
(=) Adjusted Dividend39.9243.6646.16
WACC / Discount Rate8.83%8.83%8.83%
Growth Rate3.42%4.42%5.42%
Fair Value$762.31$1,032.50$1,424.57
Upside / Downside-73.58%-64.21%-50.62%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,588.352,702.702,822.102,946.773,076.963,212.893,309.28
Payout Ratio20.12%34.10%48.07%62.05%76.02%90.00%92.50%
Projected Dividends (M)520.88921.601,356.711,828.462,339.252,891.603,061.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.83%8.83%8.83%
Growth Rate3.42%4.42%5.42%
Year 1 PV (M)838.69846.80854.91
Year 2 PV (M)1,123.581,145.411,167.46
Year 3 PV (M)1,378.041,418.401,459.54
Year 4 PV (M)1,604.391,667.351,732.15
Year 5 PV (M)1,804.811,893.771,986.21
PV of Terminal Value (M)32,752.7734,367.2136,044.69
Equity Value (M)39,502.2841,338.9543,244.96
Shares Outstanding (M)51.8751.8751.87
Fair Value$761.54$796.95$833.69
Upside / Downside-73.60%-72.38%-71.10%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%