Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zinus, Inc (013890.KS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$24,447.11 - $41,284.37$31,803.69
Multi-Stage$91,371.09 - $100,934.03$96,056.83
Blended Fair Value$63,930.26
Current Price$17,020.00
Upside275.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%86.77464.67392.01338.93480.250.000.000.000.000.00
YoY Growth---81.33%18.54%15.66%-29.43%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.44%3.42%1.68%0.62%0.81%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)43,305.05
(-) Cash Dividends Paid (M)1,973.32
(=) Cash Retained (M)41,331.73
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,661.015,413.133,247.88
Cash Retained (M)41,331.7341,331.7341,331.73
(-) Cash Required (M)-8,661.01-5,413.13-3,247.88
(=) Excess Retained (M)32,670.7235,918.6038,083.85
(/) Shares Outstanding (M)20.9220.9220.92
(=) Excess Retained per Share1,561.381,716.601,820.08
LTM Dividend per Share94.3194.3194.31
(+) Excess Retained per Share1,561.381,716.601,820.08
(=) Adjusted Dividend1,655.691,810.911,914.39
WACC / Discount Rate4.64%4.64%4.64%
Growth Rate-2.00%-1.00%0.00%
Fair Value$24,447.11$31,803.69$41,284.37
Upside / Downside43.64%86.86%142.56%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)43,305.0542,872.0042,443.2842,018.8541,598.6641,182.6742,418.15
Payout Ratio4.56%21.65%38.73%55.82%72.91%90.00%92.50%
Projected Dividends (M)1,973.329,279.8316,440.0123,456.0630,330.1537,064.4139,236.79

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.64%4.64%4.64%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)8,779.018,868.598,958.17
Year 2 PV (M)14,713.3915,015.1915,320.06
Year 3 PV (M)19,859.6220,473.7921,100.50
Year 4 PV (M)24,293.8125,300.6726,338.51
Year 5 PV (M)28,085.5829,548.0631,070.84
PV of Terminal Value (M)1,816,140.231,910,710.862,009,180.71
Equity Value (M)1,911,871.632,009,917.172,111,968.79
Shares Outstanding (M)20.9220.9220.92
Fair Value$91,371.09$96,056.83$100,934.03
Upside / Downside436.85%464.38%493.03%

High-Yield Dividend Screener

« Prev Page 3 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1272.HKDatang Environment Industry Group Co., Ltd.13.53%$0.1542.28%
MID-UN.TOMINT Income Fund13.47%$1.0661.55%
1126.HKDream International Limited13.45%$1.1550.50%
HCO.PAHigh Co. S.A.13.45%$0.5362.33%
2348.HKDawnrays Pharmaceutical (Holdings) Limited13.44%$0.1633.06%
0384.HKChina Gas Holdings Limited13.43%$1.0494.76%
AEFAbrdn Emerging Markets Equity Income Fund Inc13.42%$0.9661.57%
9616.HKNeutech Group Limited13.40%$0.3455.10%
WN-PA.TOGeorge Weston Limited13.36%$3.4127.39%
CY4.FKelsian Group Limited13.31%$0.3278.26%
1100.HKMainland Headwear Holdings Limited13.28%$0.1742.95%
1755.HKS-Enjoy Service Group Co., Limited13.28%$0.3733.22%
DRR.AXDeterra Royalties Limited13.28%$0.5593.57%
2942.TWOJing-Jan Retail Business Co., Ltd.13.27%$4.1962.94%
1985.HKMicroware Group Limited13.26%$0.1768.95%
SSG.AXShaver Shop Group Limited13.25%$0.2086.08%
1553.HKMaike Tube Industry Holdings Limited13.22%$0.2027.92%
3306.HKJNBY Design Limited13.22%$2.5577.85%
0363.HKShanghai Industrial Holdings Limited13.17%$1.9035.00%
0579.HKBeijing Jingneng Clean Energy Co., Limited13.09%$0.3042.68%
RI.PAPernod Ricard S.A.13.06%$9.5377.43%
VULC3.SAVulcabras S.A.13.05%$2.6060.16%
600919.SSBank of Jiangsu Co., Ltd.13.01%$1.3572.63%
1551.HKGuangzhou Rural Commercial Bank Co., Ltd.13.00%$0.2058.85%
EIT-UN.TOCanoe EIT Income Fund13.00%$2.0542.34%
4334.SRAl Maather Reit Fund12.98%$1.1689.22%
BCE-PA.TOBCE Inc.12.97%$2.7139.91%
HLO.AXHelloworld Travel Limited12.97%$0.2567.50%
4347.SRBonyan REIT Fund12.96%$1.2193.24%
1526.HKRici Healthcare Holdings Limited12.94%$0.1438.91%
3709.HKEEKA Fashion Holdings Limited12.93%$0.9958.41%
ELSA.JKPT Elnusa Tbk12.90%$65.7979.08%
3348.HKChina PengFei Group Limited12.88%$0.1642.43%
BAYU.JKPT Bayu Buana Tbk12.87%$175.0059.18%
MJLF.BKMajor Cineplex Lifestyle Leasehold Property Fund.12.81%$0.6246.37%
037460.KQSamji Electronics Co., Ltd.12.80%$1,880.7647.73%
1785.HKChengdu Expressway Co., Ltd.12.79%$0.2688.07%
GWO-PN.TOGreat-West Lifeco Inc.12.76%$2.3953.09%
UNC.TOUnited Corporations Limited12.75%$1.8760.14%
FDJ.PAFDJ United12.74%$3.8390.91%
IRAO.MEPJSC Inter RAO UES12.74%$0.3919.11%
0OGG.LS.A. Catana Group12.72%$0.3722.37%
TAPG.JKPT Triputra Agro Persada Tbk12.65%$191.0090.66%
2407.HKGaush Meditech Ltd12.64%$1.0277.13%
MPCK.DEMPC Münchmeyer Petersen Capital AG12.63%$0.6260.64%
EDL.DEEdel SE & Co. KGaA12.60%$0.5754.20%
0086.HKSun Hung Kai & Co. Limited12.59%$0.5294.25%
4340.SRAl Rajhi REIT Fund12.56%$1.0083.50%
TRMDTORM plc12.54%$2.4890.35%
0819.HKTianneng Power International Limited12.50%$0.8935.06%