Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

SFA Engineering Corporation (056190.KQ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$4,258.80 - $5,990.41$5,118.33
Multi-Stage$11,986.07 - $13,232.41$12,596.55
Blended Fair Value$8,857.44
Current Price$23,750.00
Upside-62.71%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-22.42%-3.92%406.93824.711,833.671,154.231,197.291,447.621,512.65661.26237.35384.95
YoY Growth---50.66%-55.02%58.87%-3.60%-17.29%-4.30%128.75%178.61%-38.34%-36.59%
Dividend Yield--1.92%3.10%4.67%2.81%2.95%4.63%3.45%1.91%0.66%1.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)20,838.95
(-) Cash Dividends Paid (M)10,804.87
(=) Cash Retained (M)10,034.09
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,167.792,604.871,562.92
Cash Retained (M)10,034.0910,034.0910,034.09
(-) Cash Required (M)-4,167.79-2,604.87-1,562.92
(=) Excess Retained (M)5,866.307,429.228,471.17
(/) Shares Outstanding (M)29.5629.5629.56
(=) Excess Retained per Share198.49251.37286.62
LTM Dividend per Share365.59365.59365.59
(+) Excess Retained per Share198.49251.37286.62
(=) Adjusted Dividend564.07616.95652.21
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate-5.92%-4.92%-3.92%
Fair Value$4,258.80$5,118.33$5,990.41
Upside / Downside-82.07%-78.45%-74.78%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)20,838.9519,813.4618,838.4317,911.3917,029.9616,191.9116,677.67
Payout Ratio51.85%59.48%67.11%74.74%82.37%90.00%92.50%
Projected Dividends (M)10,804.8711,784.9512,642.4013,386.9314,027.5614,572.7215,426.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate-5.92%-4.92%-3.92%
Year 1 PV (M)10,945.2211,061.5611,177.90
Year 2 PV (M)10,904.9511,138.0111,373.53
Year 3 PV (M)10,724.3711,070.0011,422.98
Year 4 PV (M)10,436.8710,887.7411,353.07
Year 5 PV (M)10,069.9110,616.6011,186.77
PV of Terminal Value (M)301,167.06317,517.05334,569.54
Equity Value (M)354,248.39372,290.95391,083.78
Shares Outstanding (M)29.5629.5629.56
Fair Value$11,986.07$12,596.55$13,232.41
Upside / Downside-49.53%-46.96%-44.28%

High-Yield Dividend Screener

« Prev Page 24 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
EXPDExpeditors International of Washington, Inc.0.99%$1.5024.32%
LISOXLazard International Strategic Equity Ptf Open Shares0.99%$0.1336.87%
MXCMexco Energy Corporation0.99%$0.1012.25%
NICNicolet Bankshares, Inc.0.99%$1.1912.58%
PAYCPaycom Software, Inc.0.99%$1.5118.80%
RRCRange Resources Corporation0.99%$0.3514.60%
WLFCWillis Lease Finance Corporation0.99%$1.327.58%
WORWorthington Industries, Inc.0.99%$0.5223.95%
CNXNPC Connection, Inc.0.98%$0.5616.89%
CATCaterpillar Inc.0.97%$5.7829.40%
CNKCinemark Holdings, Inc.0.97%$0.2318.28%
ECLEcolab Inc.0.97%$2.5436.57%
EVREvercore Inc.0.97%$3.4127.02%
LSBKLake Shore Bancorp, Inc.0.96%$0.1424.34%
0ITL.LArthur J. Gallagher & Co.0.95%$2.4239.43%
0IZI.LW.W. Grainger, Inc.0.95%$9.5226.47%
0L5V.LThe Sherwin-Williams Company0.95%$3.1130.09%
0R2S.LStryker Corporation0.95%$3.2843.09%
RRXRegal Rexnord Corporation0.95%$1.3936.07%
WTWisdomTree, Inc.0.95%$0.1218.12%
JJacobs Solutions Inc.0.94%$1.2753.80%
ORCLOracle Corporation0.94%$1.8434.81%
TCBSTexas Community Bancshares, Inc.0.94%$0.1719.22%
IMKTAIngles Markets, Incorporated0.93%$0.6514.68%
ODCOil-Dri Corporation of America0.93%$0.4512.28%
PENGPenguin Solutions, Inc.0.93%$0.1940.17%
SSBKSouthern States Bancshares, Inc.0.93%$0.349.19%
DALDelta Air Lines, Inc.0.92%$0.638.94%
HIFSHingham Institution for Savings0.92%$2.4912.15%
RLRalph Lauren Corporation0.92%$3.3424.37%
OPYOppenheimer Holdings Inc.0.91%$0.668.90%
BGCBGC Group, Inc0.90%$0.0823.56%
CDRECadre Holdings, Inc.0.90%$0.3733.35%
MBNKPMedallion Bank0.90%$0.2312.50%
JBHTJ.B. Hunt Transport Services, Inc.0.89%$1.7530.14%
NYTThe New York Times Company0.89%$0.6230.32%
RMDResMed Inc.0.89%$2.1822.31%
VBFCVillage Bank and Trust Financial Corp.0.89%$0.7215.35%
0I14.LCognex Corporation0.88%$0.3249.16%
ARAntero Resources Corporation0.88%$0.3017.15%
LDOSLeidos Holdings, Inc.0.88%$1.6114.88%
LMATLeMaitre Vascular, Inc.0.88%$0.7032.20%
NNINelnet, Inc.0.88%$1.149.52%
PFSIPennyMac Financial Services, Inc.0.88%$1.1612.49%
SMBKSmartFinancial, Inc.0.88%$0.3211.76%
BYDBoyd Gaming Corporation0.87%$0.753.22%
ROSTRoss Stores, Inc.0.87%$1.5924.85%
BBSIBarrett Business Services, Inc.0.86%$0.3115.02%
BCOThe Brink's Company0.86%$1.0024.81%
HXLHexcel Corporation0.86%$0.6677.18%