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

Sang-A Frontec Co.,Ltd. (089980.KQ)

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

Valuation Snapshot

Stable Growth$24,857.14 - $142,285.75$46,727.76
Multi-Stage$67,115.14 - $74,167.88$70,570.72
Blended Fair Value$58,649.24
Current Price$15,930.00
Upside268.17%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS3.57%0.00%194.91194.91194.91151.97151.84163.54123.68115.27111.420.00
YoY Growth--0.00%0.00%28.25%0.08%-7.16%32.23%7.30%3.45%0.00%0.00%
Dividend Yield--1.36%0.97%0.60%0.34%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,304.26
(-) Cash Dividends Paid (M)3,118.11
(=) Cash Retained (M)9,186.15
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,460.851,538.03922.82
Cash Retained (M)9,186.159,186.159,186.15
(-) Cash Required (M)-2,460.85-1,538.03-922.82
(=) Excess Retained (M)6,725.307,648.128,263.33
(/) Shares Outstanding (M)16.0016.0016.00
(=) Excess Retained per Share420.38478.07516.52
LTM Dividend per Share194.91194.91194.91
(+) Excess Retained per Share420.38478.07516.52
(=) Adjusted Dividend615.29672.97711.43
WACC / Discount Rate0.43%0.43%0.43%
Growth Rate-2.00%-1.00%0.00%
Fair Value$24,857.14$46,727.76$142,285.75
Upside / Downside56.04%193.33%793.19%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,304.2612,181.2112,059.4011,938.8111,819.4211,701.2312,052.26
Payout Ratio25.34%38.27%51.21%64.14%77.07%90.00%92.50%
Projected Dividends (M)3,118.114,662.166,175.027,657.169,109.0310,531.1011,148.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.43%0.43%0.43%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)4,595.504,642.394,689.29
Year 2 PV (M)5,999.706,122.776,247.08
Year 3 PV (M)7,333.387,560.177,791.59
Year 4 PV (M)8,599.138,955.529,322.88
Year 5 PV (M)9,799.4510,309.7310,841.05
PV of Terminal Value (M)1,037,380.891,091,399.721,147,645.78
Equity Value (M)1,073,708.051,128,990.311,186,537.67
Shares Outstanding (M)16.0016.0016.00
Fair Value$67,115.14$70,570.72$74,167.88
Upside / Downside321.31%343.01%365.59%

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%