Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

KEBODA TECHNOLOGY Co., Ltd. (603786.SS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$338.39 - $398.68$373.62
Multi-Stage$285.04 - $312.82$298.67
Blended Fair Value$336.15
Current Price$104.58
Upside221.42%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.06%29.67%0.760.640.620.620.460.590.290.851.030.05
YoY Growth--17.67%3.60%0.01%36.04%-22.85%104.41%-65.81%-17.55%1,981.99%-12.43%
Dividend Yield--1.26%1.03%1.06%1.27%0.65%1.26%0.75%2.19%2.66%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)811.99
(-) Cash Dividends Paid (M)311.98
(=) Cash Retained (M)500.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)162.40101.5060.90
Cash Retained (M)500.00500.00500.00
(-) Cash Required (M)-162.40-101.50-60.90
(=) Excess Retained (M)337.61398.51439.10
(/) Shares Outstanding (M)405.04405.04405.04
(=) Excess Retained per Share0.830.981.08
LTM Dividend per Share0.770.770.77
(+) Excess Retained per Share0.830.981.08
(=) Adjusted Dividend1.601.751.85
WACC / Discount Rate-2.00%-2.00%-2.00%
Growth Rate5.50%6.50%7.50%
Fair Value$338.39$373.62$398.68
Upside / Downside223.57%257.26%281.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)811.99864.77920.98980.841,044.591,112.491,145.87
Payout Ratio38.42%48.74%59.05%69.37%79.68%90.00%92.50%
Projected Dividends (M)311.98421.47543.87680.40832.381,001.241,059.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-2.00%-2.00%-2.00%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)426.02430.06434.10
Year 2 PV (M)555.68566.26576.95
Year 3 PV (M)702.69722.86743.41
Year 4 PV (M)868.93902.35936.72
Year 5 PV (M)1,056.501,107.531,160.51
PV of Terminal Value (M)111,842.53117,244.57122,853.36
Equity Value (M)115,452.36120,973.63126,705.05
Shares Outstanding (M)405.04405.04405.04
Fair Value$285.04$298.67$312.82
Upside / Downside172.55%185.59%199.12%

High-Yield Dividend Screener

« Prev Page 29 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SUSuncor Energy Inc.5.07%$2.3153.29%
023410.KQEugene Corporation5.06%$183.4563.50%
7537.TMarubun Corporation5.06%$65.8855.36%
GLJ.DEGrenke AG5.06%$0.7954.91%
KZOS.MEKazan Public Joint Stock Company Organichesky sintez5.06%$3.3620.60%
LTLS.JKPT Lautan Luas Tbk5.06%$43.7440.34%
MDS-UN.TOHealthcare Special Opportunities Fund5.06%$0.5664.99%
PUUILO.HEPuuilo Oyj5.06%$0.6382.63%
VCI.VVitreous Glass Inc.5.06%$0.3791.09%
051600.KSKEPCO Plant Service & Engineering Co.,Ltd.5.05%$2,469.0084.53%
BLXBanco Latinoamericano de Comercio Exterior, S. A.5.05%$2.2137.06%
TLI.BKThai Life Insurance Public Company Limited5.05%$0.5047.29%
031330.KQSAMT Co., Ltd.5.04%$200.0045.01%
DCR.WADecora S.A.5.04%$3.7855.77%
PST.MIPoste Italiane S.p.A.5.04%$1.0965.05%
RDX.AXRedox Limited5.04%$0.1554.66%
UPOIC.BKUnited Palm Oil Industry Public Company Limited5.04%$0.3361.35%
WKL.ASWolters Kluwer N.V.5.04%$4.4348.01%
000600.SZJointo Energy Investment Co., Ltd. Hebei5.03%$0.4345.84%
0QNN.LBurckhardt Compression Holding AG5.03%$27.4847.49%
002233.SZGuangdong Tapai Group Co., Ltd.5.02%$0.4570.96%
9308.TInui Global Logistics Co., Ltd.5.02%$68.9239.29%
FFI.AXFFI Holdings Limited5.02%$0.2431.68%
SJWD.BKSCGJWD Logistics Public Company Limited5.02%$0.3762.75%
007590.KSDONGBANG AGRO Corporation5.01%$300.1154.47%
0151.HKWant Want China Holdings Limited5.01%$0.2363.82%
2971.TEscon Japan REIT Investment Corporation5.01%$6,447.9060.16%
BBL-R.BKBangkok Bank Public Company Limited5.01%$8.5034.27%
DIC.AEDubai Investments PJSC5.01%$0.1858.95%
006390.KSHanil Hyundai Cement Co., Ltd5.00%$900.0433.14%
600998.SSJointown Pharmaceutical Group Co., Ltd5.00%$0.2646.36%
7020.SREtihad Etisalat Company5.00%$3.3172.99%
KA8.DEKlassik Radio AG5.00%$0.1595.39%
ORDS.QAOoredoo Q.P.S.C.4.99%$0.6557.81%
002616.SZGuangdong Chant Group Inc.4.98%$0.2771.11%
039130.KSHanatour Service Inc.4.98%$2,419.0255.18%
1264.TWOTehmag Foods Corporation4.98%$13.9967.27%
1295.KLPublic Bank Berhad4.98%$0.2260.48%
AW-UN.TOA&W Revenue Royalties Income Fund4.98%$1.8492.91%
WPK.TOWinpak Ltd.4.98%$2.2699.45%
000776.SZGF Securities Co., Ltd.4.97%$1.0960.30%
5236.KLMatrix Concepts Holdings Berhad4.97%$0.0756.54%
601298.SSQingdao Port International Co., Ltd.4.97%$0.4149.05%
7133.KLUnited U-LI Corporation Berhad4.97%$0.0846.08%
9925.TWTaiwan Shin Kong Security Co., Ltd.4.97%$2.0281.40%
034590.KSIncheon City Gas Co., Ltd.4.96%$1,251.1528.53%
0QP4.ILGeorg Fischer AG4.96%$2.6644.86%
4163.SRAl-Dawaa Medical Services Company4.96%$2.5157.67%
9163.TNareru Group Inc.4.96%$114.0343.61%
CPFE3.SACPFL Energia S.A.4.96%$2.6656.33%