Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shinil Electronics Co.,Ltd (002700.KS)

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

Valuation Snapshot

Stable Growth$382.34 - $649.00$498.44
Multi-Stage$1,499.97 - $1,656.10$1,576.47
Blended Fair Value$1,037.46
Current Price$1,285.00
Upside-19.26%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-9.70%0.00%15.2810.1925.4720.2520.4225.450.000.000.000.00
YoY Growth--50.00%-60.00%25.74%-0.81%-19.77%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.04%0.54%1.21%0.90%0.93%1.59%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,207.12
(-) Cash Dividends Paid (M)689.02
(=) Cash Retained (M)1,518.10
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)441.42275.89165.53
Cash Retained (M)1,518.101,518.101,518.10
(-) Cash Required (M)-441.42-275.89-165.53
(=) Excess Retained (M)1,076.681,242.211,352.57
(/) Shares Outstanding (M)69.0069.0069.00
(=) Excess Retained per Share15.6018.0019.60
LTM Dividend per Share9.999.999.99
(+) Excess Retained per Share15.6018.0019.60
(=) Adjusted Dividend25.5927.9929.59
WACC / Discount Rate4.56%4.56%4.56%
Growth Rate-2.00%-1.00%0.00%
Fair Value$382.34$498.44$649.00
Upside / Downside-70.25%-61.21%-49.49%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,207.122,185.052,163.202,141.572,120.152,098.952,161.92
Payout Ratio31.22%42.97%54.73%66.49%78.24%90.00%92.50%
Projected Dividends (M)689.02939.011,183.941,423.871,658.881,889.051,999.77

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.56%4.56%4.56%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)889.00898.07907.14
Year 2 PV (M)1,061.181,082.951,104.93
Year 3 PV (M)1,208.261,245.631,283.75
Year 4 PV (M)1,332.711,387.951,444.88
Year 5 PV (M)1,436.801,511.611,589.52
PV of Terminal Value (M)97,574.63102,655.57107,946.00
Equity Value (M)103,502.58108,781.77114,276.23
Shares Outstanding (M)69.0069.0069.00
Fair Value$1,499.97$1,576.47$1,656.10
Upside / Downside16.73%22.68%28.88%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%