Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Chien Kuo Construction Co., Ltd. (5515.TW)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$21.12 - $31.94$26.21
Multi-Stage$50.90 - $56.06$53.43
Blended Fair Value$39.82
Current Price$27.15
Upside46.67%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.56%-3.37%1.261.261.291.030.670.830.830.830.840.89
YoY Growth--0.00%-2.11%25.00%54.02%-20.00%0.00%0.00%-1.07%-4.85%-50.00%
Dividend Yield--4.04%4.80%8.03%5.81%3.90%7.91%4.94%4.77%5.82%6.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)494.11
(-) Cash Dividends Paid (M)252.00
(=) Cash Retained (M)242.11
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)98.8261.7637.06
Cash Retained (M)242.11242.11242.11
(-) Cash Required (M)-98.82-61.76-37.06
(=) Excess Retained (M)143.28180.34205.05
(/) Shares Outstanding (M)200.32200.32200.32
(=) Excess Retained per Share0.720.901.02
LTM Dividend per Share1.261.261.26
(+) Excess Retained per Share0.720.901.02
(=) Adjusted Dividend1.972.162.28
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate-2.68%-1.68%-0.68%
Fair Value$21.12$26.21$31.94
Upside / Downside-22.23%-3.44%17.64%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)494.11485.83477.69469.69461.82454.08467.71
Payout Ratio51.00%58.80%66.60%74.40%82.20%90.00%92.50%
Projected Dividends (M)252.00285.67318.15349.45379.62408.68432.63

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate-2.68%-1.68%-0.68%
Year 1 PV (M)265.71268.44271.17
Year 2 PV (M)275.23280.92286.66
Year 3 PV (M)281.19289.95298.88
Year 4 PV (M)284.12295.98308.20
Year 5 PV (M)284.49299.41314.95
PV of Terminal Value (M)8,806.679,268.509,749.51
Equity Value (M)10,197.4210,703.2011,229.37
Shares Outstanding (M)200.32200.32200.32
Fair Value$50.90$53.43$56.06
Upside / Downside87.49%96.79%106.47%

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%