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

Analysis Mode

Ticker

Industry

Sector

SPC Samlip Co., Ltd. (005610.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$415,275.40 - $792,442.63$742,634.80
Multi-Stage$124,405.30 - $136,155.99$130,172.71
Blended Fair Value$436,403.75
Current Price$52,600.00
Upside729.66%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS20.77%13.93%1,700.781,700.781,108.82728.31728.49662.13633.72662.10604.74530.63
YoY Growth--0.00%53.39%52.25%-0.02%10.02%4.48%-4.29%9.48%13.97%14.93%
Dividend Yield--2.84%2.89%1.63%0.81%1.00%1.09%0.45%0.53%0.27%0.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)32,281.45
(-) Cash Dividends Paid (M)14,589.40
(=) Cash Retained (M)17,692.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,456.294,035.182,421.11
Cash Retained (M)17,692.0517,692.0517,692.05
(-) Cash Required (M)-6,456.29-4,035.18-2,421.11
(=) Excess Retained (M)11,235.7613,656.8715,270.94
(/) Shares Outstanding (M)8.108.108.10
(=) Excess Retained per Share1,386.871,685.721,884.95
LTM Dividend per Share1,800.831,800.831,800.83
(+) Excess Retained per Share1,386.871,685.721,884.95
(=) Adjusted Dividend3,187.703,486.553,685.78
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate5.50%6.50%7.50%
Fair Value$415,275.40$742,634.80$792,442.63
Upside / Downside689.50%1,311.85%1,406.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)32,281.4534,379.7536,614.4338,994.3741,529.0044,228.3945,555.24
Payout Ratio45.19%54.16%63.12%72.08%81.04%90.00%92.50%
Projected Dividends (M)14,589.4018,618.5223,109.7928,106.2633,654.6439,805.5542,138.60

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)17,349.0117,513.4517,677.90
Year 2 PV (M)20,065.7320,447.9220,833.72
Year 3 PV (M)22,740.0523,392.8324,057.99
Year 4 PV (M)25,372.4626,348.2227,351.85
Year 5 PV (M)27,963.4529,314.1030,716.43
PV of Terminal Value (M)894,378.84937,577.68982,429.83
Equity Value (M)1,007,869.541,054,594.201,103,067.73
Shares Outstanding (M)8.108.108.10
Fair Value$124,405.30$130,172.71$136,155.99
Upside / Downside136.51%147.48%158.85%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%