Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Ascent Development Co Ltd (1439.TW)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$12.19 - $16.48$14.38
Multi-Stage$119.31 - $133.42$126.21
Blended Fair Value$70.29
Current Price$29.25
Upside140.32%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%-4.98%0.300.300.201.565.010.000.000.500.500.50
YoY Growth--0.00%50.00%-87.14%-68.90%0.00%0.00%-100.00%0.00%0.00%0.00%
Dividend Yield--0.95%1.08%0.89%6.53%19.68%0.00%0.00%1.81%2.43%3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)256.61
(-) Cash Dividends Paid (M)27.60
(=) Cash Retained (M)229.01
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)51.3232.0819.25
Cash Retained (M)229.01229.01229.01
(-) Cash Required (M)-51.32-32.08-19.25
(=) Excess Retained (M)177.69196.94209.77
(/) Shares Outstanding (M)91.8391.8391.83
(=) Excess Retained per Share1.932.142.28
LTM Dividend per Share0.300.300.30
(+) Excess Retained per Share1.932.142.28
(=) Adjusted Dividend2.242.452.58
WACC / Discount Rate3.28%3.28%3.28%
Growth Rate-12.72%-11.72%-10.72%
Fair Value$12.19$14.38$16.48
Upside / Downside-58.33%-50.83%-43.67%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)256.61226.53199.98176.54155.85137.58141.70
Payout Ratio10.76%26.60%42.45%58.30%74.15%90.00%92.50%
Projected Dividends (M)27.6060.2784.90102.93115.56123.82131.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.28%3.28%3.28%
Growth Rate-12.72%-11.72%-10.72%
Year 1 PV (M)57.6958.3559.01
Year 2 PV (M)77.7979.5881.40
Year 3 PV (M)90.2893.4296.63
Year 4 PV (M)97.02101.55106.23
Year 5 PV (M)99.51105.34111.45
PV of Terminal Value (M)10,534.3211,151.8011,797.91
Equity Value (M)10,956.6211,590.0512,252.61
Shares Outstanding (M)91.8391.8391.83
Fair Value$119.31$126.21$133.42
Upside / Downside307.89%331.48%356.14%

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%