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 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%