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

Ascent Development Co Ltd (1439.TW)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$12.19 - $16.48$14.38
Multi-Stage$119.31 - $133.42$126.21
Blended Fair Value$70.29
Current Price$29.25
Upside140.32%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%-4.98%0.300.300.201.565.010.000.000.500.500.50
YoY Growth--0.00%50.00%-87.14%-68.90%0.00%0.00%-100.00%0.00%0.00%0.00%
Dividend Yield--0.95%1.08%0.89%6.53%19.68%0.00%0.00%1.81%2.43%3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)256.61
(-) Cash Dividends Paid (M)27.60
(=) Cash Retained (M)229.01
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)51.3232.0819.25
Cash Retained (M)229.01229.01229.01
(-) Cash Required (M)-51.32-32.08-19.25
(=) Excess Retained (M)177.69196.94209.77
(/) Shares Outstanding (M)91.8391.8391.83
(=) Excess Retained per Share1.932.142.28
LTM Dividend per Share0.300.300.30
(+) Excess Retained per Share1.932.142.28
(=) Adjusted Dividend2.242.452.58
WACC / Discount Rate3.28%3.28%3.28%
Growth Rate-12.72%-11.72%-10.72%
Fair Value$12.19$14.38$16.48
Upside / Downside-58.33%-50.83%-43.67%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)256.61226.53199.98176.54155.85137.58141.70
Payout Ratio10.76%26.60%42.45%58.30%74.15%90.00%92.50%
Projected Dividends (M)27.6060.2784.90102.93115.56123.82131.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.28%3.28%3.28%
Growth Rate-12.72%-11.72%-10.72%
Year 1 PV (M)57.6958.3559.01
Year 2 PV (M)77.7979.5881.40
Year 3 PV (M)90.2893.4296.63
Year 4 PV (M)97.02101.55106.23
Year 5 PV (M)99.51105.34111.45
PV of Terminal Value (M)10,534.3211,151.8011,797.91
Equity Value (M)10,956.6211,590.0512,252.61
Shares Outstanding (M)91.8391.8391.83
Fair Value$119.31$126.21$133.42
Upside / Downside307.89%331.48%356.14%

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%