Definitive Analysis
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

Partron Co., Ltd. (091700.KQ)

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

Valuation Snapshot

Stable Growth$8,479.91 - $16,194.81$11,582.16
Multi-Stage$12,750.20 - $13,988.59$13,357.64
Blended Fair Value$12,469.90
Current Price$6,370.00
Upside95.76%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.98%-1.97%246.99302.76361.46235.98333.53203.19212.89240.60243.80248.83
YoY Growth---18.42%-16.24%53.17%-29.25%64.15%-4.56%-11.52%-1.31%-2.02%-17.47%
Dividend Yield--3.69%3.78%4.38%2.17%3.12%2.66%1.58%2.77%2.12%2.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)29,275.89
(-) Cash Dividends Paid (M)15,139.51
(=) Cash Retained (M)14,136.39
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,855.183,659.492,195.69
Cash Retained (M)14,136.3914,136.3914,136.39
(-) Cash Required (M)-5,855.18-3,659.49-2,195.69
(=) Excess Retained (M)8,281.2110,476.9011,940.69
(/) Shares Outstanding (M)53.6153.6153.61
(=) Excess Retained per Share154.49195.45222.75
LTM Dividend per Share282.43282.43282.43
(+) Excess Retained per Share154.49195.45222.75
(=) Adjusted Dividend436.91477.87505.18
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate1.45%2.45%3.45%
Fair Value$8,479.91$11,582.16$16,194.81
Upside / Downside33.12%81.82%154.24%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)29,275.8929,992.9530,727.5731,480.1832,251.2333,041.1634,032.39
Payout Ratio51.71%59.37%67.03%74.69%82.34%90.00%92.50%
Projected Dividends (M)15,139.5117,806.9820,596.0523,511.0626,556.5129,737.0431,479.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate1.45%2.45%3.45%
Year 1 PV (M)16,529.6116,692.5416,855.48
Year 2 PV (M)17,747.1418,098.7318,453.78
Year 3 PV (M)18,805.6719,367.2819,939.96
Year 4 PV (M)19,717.8620,506.8721,319.34
Year 5 PV (M)20,495.5021,525.7522,597.02
PV of Terminal Value (M)590,181.64619,848.28650,696.09
Equity Value (M)683,477.42716,039.46749,861.67
Shares Outstanding (M)53.6153.6153.61
Fair Value$12,750.20$13,357.64$13,988.59
Upside / Downside100.16%109.70%119.60%

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%