Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SKSHU Paint Co.,Ltd. (603737.SS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$177.64 - $209.29$196.14
Multi-Stage$51.63 - $56.58$54.06
Blended Fair Value$125.10
Current Price$47.88
Upside161.27%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS21.25%20.01%0.440.300.250.420.310.170.110.070.070.05
YoY Growth--49.46%17.90%-40.22%33.74%86.02%58.45%43.71%3.90%49.93%-33.33%
Dividend Yield--1.20%1.25%0.42%0.93%0.43%0.73%0.92%0.75%0.69%1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)665.21
(-) Cash Dividends Paid (M)297.64
(=) Cash Retained (M)367.57
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)133.0483.1549.89
Cash Retained (M)367.57367.57367.57
(-) Cash Required (M)-133.04-83.15-49.89
(=) Excess Retained (M)234.53284.42317.68
(/) Shares Outstanding (M)632.10632.10632.10
(=) Excess Retained per Share0.370.450.50
LTM Dividend per Share0.470.470.47
(+) Excess Retained per Share0.370.450.50
(=) Adjusted Dividend0.840.920.97
WACC / Discount Rate5.13%5.13%5.13%
Growth Rate5.50%6.50%7.50%
Fair Value$177.64$196.14$209.29
Upside / Downside271.02%309.64%337.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)665.21708.45754.50803.54855.77911.40938.74
Payout Ratio44.74%53.80%62.85%71.90%80.95%90.00%92.50%
Projected Dividends (M)297.64381.11474.18577.73692.74820.26868.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.13%5.13%5.13%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)359.10362.50365.91
Year 2 PV (M)420.98428.99437.09
Year 3 PV (M)483.28497.15511.29
Year 4 PV (M)546.01567.01588.61
Year 5 PV (M)609.18638.60669.15
PV of Terminal Value (M)30,215.4231,674.8333,190.10
Equity Value (M)32,633.9634,169.0935,762.14
Shares Outstanding (M)632.10632.10632.10
Fair Value$51.63$54.06$56.58
Upside / Downside7.83%12.90%18.16%

High-Yield Dividend Screener

« Prev Page 26 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ODFLOld Dominion Freight Line, Inc.0.69%$1.1022.00%
RRBIRed River Bancshares, Inc.0.69%$0.487.90%
SSDSimpson Manufacturing Co., Inc.0.69%$1.1413.76%
WCCWESCO International, Inc.0.69%$1.7513.38%
ALGAlamo Group Inc.0.68%$1.1511.96%
CBKCommercial Bancgroup, Inc. Common Stock0.68%$0.166.13%
IRMDIRadimed Corporation0.68%$0.6539.59%
UNFUniFirst Corporation0.68%$1.3216.37%
WTSWatts Water Technologies, Inc.0.68%$1.9019.65%
0HF3.LCencora0.67%$2.2528.12%
AITApplied Industrial Technologies, Inc.0.67%$1.7516.64%
CLMBClimb Global Solutions, Inc.0.67%$0.6814.50%
ASTHAstrana Health, Inc.0.66%$0.1786.52%
AVGOBroadcom Inc.0.66%$2.2848.18%
ENSEnerSys0.66%$0.9911.20%
HLIOHelios Technologies, Inc.0.66%$0.3635.50%
ICFIICF International, Inc.0.66%$0.5610.52%
VMCVulcan Materials Company0.66%$1.9322.82%
AAMEAtlantic American Corporation0.65%$0.027.99%
AMATApplied Materials, Inc.0.65%$1.7319.78%
CRMSalesforce, Inc.0.65%$1.6421.86%
GHCGraham Holdings Company0.65%$7.064.22%
LFACLF Capital Acquisition Corp. II0.65%$0.0724.33%
BSYBentley Systems, Incorporated0.64%$0.2530.41%
EHCEncompass Health Corporation0.64%$0.6812.77%
LADLithia Motors, Inc.0.64%$2.136.25%
PRBMParabellum Acquisition Corp.0.64%$0.065.11%
VRSNVeriSign, Inc.0.64%$1.5417.77%
AWIArmstrong World Industries, Inc.0.63%$1.2417.71%
ESQEsquire Financial Holdings, Inc.0.63%$0.6411.29%
SGISomnigroup International Inc0.63%$0.5637.60%
ULSUL Solutions Inc.0.63%$0.5130.38%
VMIValmont Industries, Inc.0.63%$2.5821.97%
ARCBArcBest Corporation0.62%$0.4811.39%
VVisa Inc.0.62%$2.1323.10%
LSXMAThe Liberty SiriusXM Group0.61%$0.141.73%
0J1R.LHCA Healthcare, Inc.0.60%$2.8110.70%
MPWRMonolithic Power Systems, Inc.0.60%$5.6614.34%
RXNZurn Water Solutions Corporation0.60%$0.3924.10%
0I47.LCostco Wholesale Corporation0.59%$5.0527.04%
DJCODaily Journal Corporation0.59%$2.954.20%
DRSLeonardo DRS, Inc.0.59%$0.2020.75%
FCNCAFirst Citizens BancShares, Inc.0.59%$12.697.01%
AMEAMETEK, Inc.0.58%$1.2019.00%
KLACKLA Corporation0.57%$7.2622.67%
SXIStandex International Corporation0.57%$1.2729.15%
RDVTRed Violet, Inc.0.56%$0.2937.32%
0IRE.LFortive Corporation0.55%$0.3016.72%
AIMCAltra Industrial Motion Corp.0.55%$0.3417.56%
BWXTBWX Technologies, Inc.0.55%$1.0029.87%