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

Ticker

Industry

Sector

Samyoung Electronics Co., Ltd (005680.KS)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$9,861.77 - $19,477.51$13,641.54
Multi-Stage$14,188.27 - $15,564.85$14,863.52
Blended Fair Value$14,252.53
Current Price$11,210.00
Upside27.14%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.71%4.14%309.42309.42309.40257.85257.85257.86257.85206.54206.30206.27
YoY Growth--0.00%0.01%19.99%0.00%0.00%0.00%24.84%0.12%0.01%-0.01%
Dividend Yield--3.08%3.23%3.30%2.40%2.34%3.69%2.10%1.69%1.65%1.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)11,661.28
(-) Cash Dividends Paid (M)5,721.84
(=) Cash Retained (M)5,939.43
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,332.261,457.66874.60
Cash Retained (M)5,939.435,939.435,939.43
(-) Cash Required (M)-2,332.26-1,457.66-874.60
(=) Excess Retained (M)3,607.184,481.775,064.84
(/) Shares Outstanding (M)19.3919.3919.39
(=) Excess Retained per Share186.02231.13261.20
LTM Dividend per Share295.08295.08295.08
(+) Excess Retained per Share186.02231.13261.20
(=) Adjusted Dividend481.10526.20556.27
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate1.71%2.71%3.71%
Fair Value$9,861.77$13,641.54$19,477.51
Upside / Downside-12.03%21.69%73.75%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)11,661.2811,977.7012,302.7012,636.5312,979.4113,331.6013,731.55
Payout Ratio49.07%57.25%65.44%73.63%81.81%90.00%92.50%
Projected Dividends (M)5,721.846,857.678,050.929,303.8710,618.9011,998.4412,701.68

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate1.71%2.71%3.71%
Year 1 PV (M)6,365.946,428.536,491.12
Year 2 PV (M)6,937.757,074.837,213.26
Year 3 PV (M)7,442.587,664.267,890.30
Year 4 PV (M)7,885.448,200.148,524.18
Year 5 PV (M)8,270.998,685.659,116.77
PV of Terminal Value (M)238,222.11250,165.11262,582.37
Equity Value (M)275,124.81288,218.52301,818.00
Shares Outstanding (M)19.3919.3919.39
Fair Value$14,188.27$14,863.52$15,564.85
Upside / Downside26.57%32.59%38.85%

High-Yield Dividend Screener

« Prev Page 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%