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

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$987,480.29 - $1,087,499.68$1,036,521.55
Blended Fair Value$1,330,146.79
Current Price$193,500.00
Upside587.41%
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-0.42%-0.42%-0.42%
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-0.42%-0.42%-0.42%
Growth Rate1.72%2.72%3.72%
Year 1 PV (M)239,731.07242,087.82244,444.58
Year 2 PV (M)346,074.98352,912.83359,817.57
Year 3 PV (M)456,887.53470,495.17484,370.35
Year 4 PV (M)572,311.85595,151.08618,667.17
Year 5 PV (M)692,495.18727,210.04763,303.35
PV of Terminal Value (M)73,308,309.1576,983,262.6280,804,140.95
Equity Value (M)75,615,809.7679,371,119.5683,274,743.98
Shares Outstanding (M)76.5776.5776.57
Fair Value$987,480.29$1,036,521.55$1,087,499.68
Upside / Downside410.33%435.67%462.02%

High-Yield Dividend Screener

« Prev Page 25 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
MDCM.D.C. Holdings, Inc.0.86%$0.5455.94%
AXPAmerican Express Company0.85%$3.1720.85%
FOXAFox Corporation0.85%$0.6213.96%
LMSTLimestone Bancorp, Inc.0.85%$0.208.06%
RCLRoyal Caribbean Cruises Ltd.0.85%$2.4116.19%
AZZAZZ Inc.0.84%$0.928.89%
HIBBHibbett, Inc.0.84%$0.749.00%
MARMarriott International, Inc.0.84%$2.6227.38%
MORNMorningstar, Inc.0.84%$1.7720.03%
SGHSMART Global Holdings, Inc.0.84%$0.1430.96%
URIUnited Rentals, Inc.0.84%$7.1318.10%
0HYJ.LCintas Corporation0.83%$1.5434.15%
EFXEquifax Inc.0.83%$1.7833.46%
GMGeneral Motors Company0.82%$0.6621.22%
KVSAKhosla Ventures Acquisition Co.0.81%$0.099.61%
WMTWalmart Inc.0.81%$0.9131.92%
BMIBadger Meter, Inc.0.80%$1.4130.10%
FRDFriedman Industries, Incorporated0.80%$0.169.82%
ITTITT Inc.0.80%$1.4022.66%
MLIMueller Industries, Inc.0.80%$0.9413.89%
SSSSLSuRo Capital Corp. 6.00% Notes due 20260.80%$0.208.46%
RGLDRoyal Gold, Inc.0.79%$1.7524.00%
VRSKVerisk Analytics, Inc.0.79%$1.7426.41%
COFCapital One Financial Corporation0.78%$1.9487.57%
EEExcelerate Energy, Inc.0.78%$0.229.21%
0K36.LMoody's Corporation0.77%$3.8230.70%
HCIHCI Group, Inc.0.77%$1.429.00%
PHParker-Hannifin Corporation0.77%$6.8524.15%
SEISolaris Energy Infrastructure, Inc.0.77%$0.3944.96%
0HQN.LCboe Global Markets, Inc.0.76%$1.9020.31%
ASICAtegrity Specialty Holdings LLC0.76%$0.1512.77%
GLGlobe Life Inc.0.75%$1.037.35%
0KYY.LS&P Global Inc.0.74%$3.8128.09%
PHMPulteGroup, Inc.0.74%$0.896.67%
ROPRoper Technologies, Inc.0.74%$3.2022.09%
ZWSZurn Elkay Water Solutions Corporation0.74%$0.3530.63%
JOEThe St. Joe Company0.73%$0.4324.05%
TOLToll Brothers, Inc.0.73%$0.997.16%
TTEKTetra Tech, Inc.0.73%$0.2526.25%
0HCB.LAlcoa Corporation0.72%$0.409.08%
AAgilent Technologies, Inc.0.72%$0.9921.64%
FCFSFirstCash Holdings, Inc0.72%$1.1316.40%
TRAKReposiTrak, Inc.0.72%$0.0922.94%
BKNGBooking Holdings Inc.0.71%$37.7824.39%
PGCPeapack-Gladstone Financial Corporation0.71%$0.2010.22%
ASOAcademy Sports and Outdoors, Inc.0.70%$0.376.63%
BROBrown & Brown, Inc.0.70%$0.5418.02%
INTUIntuit Inc.0.70%$4.3929.97%
MSFTMicrosoft Corporation0.70%$3.3123.52%
NCRNCR Corporation0.70%$0.111.70%