Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Samsung Electro-Mechanics Co., Ltd. (009150.KS)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$1,470,138.89 - $1,733,269.90$1,623,772.03
Multi-Stage$1,017,103.27 - $1,120,138.31$1,067,623.09
Blended Fair Value$1,345,697.56
Current Price$193,500.00
Upside595.45%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.12%4.27%1,156.842,093.942,110.401,712.981,087.07992.29790.26625.24535.55822.36
YoY Growth---44.75%-0.78%23.20%57.58%9.55%25.56%26.39%16.75%-34.88%8.02%
Dividend Yield--0.90%1.36%1.38%1.04%0.58%1.02%0.74%0.59%0.77%1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)691,691.42
(-) Cash Dividends Paid (M)137,716.64
(=) Cash Retained (M)553,974.77
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)138,338.2886,461.4351,876.86
Cash Retained (M)553,974.77553,974.77553,974.77
(-) Cash Required (M)-138,338.28-86,461.43-51,876.86
(=) Excess Retained (M)415,636.49467,513.35502,097.92
(/) Shares Outstanding (M)76.5776.5776.57
(=) Excess Retained per Share5,427.876,105.346,556.99
LTM Dividend per Share1,798.471,798.471,798.47
(+) Excess Retained per Share5,427.876,105.346,556.99
(=) Adjusted Dividend7,226.347,903.818,355.45
WACC / Discount Rate-1.02%-1.02%-1.02%
Growth Rate1.72%2.72%3.72%
Fair Value$1,470,138.89$1,623,772.03$1,733,269.90
Upside / Downside659.76%739.16%795.75%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)691,691.42710,511.61729,843.87749,702.15770,100.76791,054.38814,786.01
Payout Ratio19.91%33.93%47.95%61.96%75.98%90.00%92.50%
Projected Dividends (M)137,716.64241,063.10349,931.50464,545.83585,138.15711,948.94753,677.06

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.02%-1.02%-1.02%
Growth Rate1.72%2.72%3.72%
Year 1 PV (M)241,165.58243,536.44245,907.29
Year 2 PV (M)350,229.09357,149.02364,136.64
Year 3 PV (M)465,138.54478,991.92493,117.68
Year 4 PV (M)586,133.80609,524.62633,608.65
Year 5 PV (M)713,463.54749,229.55786,415.75
PV of Terminal Value (M)75,528,043.4279,314,272.4183,250,844.79
Equity Value (M)77,884,173.9881,752,703.9685,774,030.80
Shares Outstanding (M)76.5776.5776.57
Fair Value$1,017,103.27$1,067,623.09$1,120,138.31
Upside / Downside425.63%451.74%478.88%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%