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$100,286.60 - $162,605.21$128,266.36
Multi-Stage$122,549.92 - $134,307.29$128,318.16
Blended Fair Value$128,292.26
Current Price$193,500.00
Upside-33.70%
DecisionDon't Buy

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 Rate9.05%9.05%9.05%
Growth Rate1.72%2.72%3.72%
Fair Value$100,286.60$128,266.36$162,605.21
Upside / Downside-48.17%-33.71%-15.97%

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 Rate9.05%9.05%9.05%
Growth Rate1.72%2.72%3.72%
Year 1 PV (M)218,904.22221,056.23223,208.24
Year 2 PV (M)288,555.81294,257.18300,014.32
Year 3 PV (M)347,855.39358,215.69368,779.68
Year 4 PV (M)397,879.88413,758.06430,106.80
Year 5 PV (M)439,608.22461,645.83484,558.51
PV of Terminal Value (M)7,691,395.158,076,965.628,477,846.30
Equity Value (M)9,384,198.679,825,898.6110,284,513.86
Shares Outstanding (M)76.5776.5776.57
Fair Value$122,549.92$128,318.16$134,307.29
Upside / Downside-36.67%-33.69%-30.59%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%