Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Primax Electronics Ltd. (4915.TW)

Company Dividend Discount ModelIndustry: Computer HardwareSector: Technology

Valuation Snapshot

Stable Growth$57.95 - $91.48$73.28
Multi-Stage$112.29 - $123.27$117.67
Blended Fair Value$95.48
Current Price$72.90
Upside30.97%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.69%18.23%3.943.813.002.882.292.373.042.361.971.68
YoY Growth--3.34%26.97%4.16%25.82%-3.38%-22.07%28.62%19.82%17.30%127.92%
Dividend Yield--4.75%4.60%4.97%5.53%3.60%6.14%5.07%3.80%3.96%4.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,721.41
(-) Cash Dividends Paid (M)1,851.73
(=) Cash Retained (M)869.69
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)544.28340.18204.11
Cash Retained (M)869.69869.69869.69
(-) Cash Required (M)-544.28-340.18-204.11
(=) Excess Retained (M)325.40529.51665.58
(/) Shares Outstanding (M)470.54470.54470.54
(=) Excess Retained per Share0.691.131.41
LTM Dividend per Share3.943.943.94
(+) Excess Retained per Share0.691.131.41
(=) Adjusted Dividend4.635.065.35
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate-0.91%0.09%1.09%
Fair Value$57.95$73.28$91.48
Upside / Downside-20.51%0.52%25.48%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,721.412,723.972,726.522,729.082,731.642,734.212,816.23
Payout Ratio68.04%72.43%76.83%81.22%85.61%90.00%92.50%
Projected Dividends (M)1,851.731,973.092,094.672,216.482,338.522,460.792,605.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate-0.91%0.09%1.09%
Year 1 PV (M)1,825.481,843.901,862.32
Year 2 PV (M)1,792.991,829.361,866.09
Year 3 PV (M)1,755.321,809.001,863.76
Year 4 PV (M)1,713.421,783.641,855.99
Year 5 PV (M)1,668.121,754.001,843.39
PV of Terminal Value (M)44,079.6546,349.1348,711.14
Equity Value (M)52,834.9855,369.0358,002.70
Shares Outstanding (M)470.54470.54470.54
Fair Value$112.29$117.67$123.27
Upside / Downside54.03%61.41%69.09%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%