Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Samsung SDS Co.,Ltd. (018260.KS)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$266,897.57 - $905,977.59$437,550.83
Multi-Stage$241,674.82 - $264,859.67$253,051.08
Blended Fair Value$345,300.96
Current Price$164,200.00
Upside110.29%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.89%26.88%2,749.713,194.622,364.902,364.902,364.901,970.751,970.75758.43512.08502.65
YoY Growth---13.93%35.08%0.00%0.00%20.00%0.00%159.85%48.11%1.88%97.65%
Dividend Yield--2.37%1.93%2.04%1.71%1.22%1.32%0.85%0.30%0.38%0.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)773,258.12
(-) Cash Dividends Paid (M)233,131.19
(=) Cash Retained (M)540,126.93
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)154,651.6296,657.2757,994.36
Cash Retained (M)540,126.93540,126.93540,126.93
(-) Cash Required (M)-154,651.62-96,657.27-57,994.36
(=) Excess Retained (M)385,475.31443,469.67482,132.57
(/) Shares Outstanding (M)78.5078.5078.50
(=) Excess Retained per Share4,910.625,649.426,141.95
LTM Dividend per Share2,969.892,969.892,969.89
(+) Excess Retained per Share4,910.625,649.426,141.95
(=) Adjusted Dividend7,880.518,619.319,111.84
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate3.76%4.76%5.76%
Fair Value$266,897.57$437,550.83$905,977.59
Upside / Downside62.54%166.47%451.75%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)773,258.12810,074.44848,643.64889,049.20931,378.55975,723.281,004,994.98
Payout Ratio30.15%42.12%54.09%66.06%78.03%90.00%92.50%
Projected Dividends (M)233,131.19341,198.21459,027.31587,303.08726,753.21878,150.95929,620.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate3.76%4.76%5.76%
Year 1 PV (M)316,350.73319,399.56322,448.40
Year 2 PV (M)394,605.12402,247.79409,963.77
Year 3 PV (M)468,110.70481,775.82495,704.34
Year 4 PV (M)537,075.49558,081.02579,696.76
Year 5 PV (M)601,699.50631,258.22661,967.36
PV of Terminal Value (M)16,653,209.0417,471,304.3318,321,239.70
Equity Value (M)18,971,050.5819,864,066.7520,791,020.33
Shares Outstanding (M)78.5078.5078.50
Fair Value$241,674.82$253,051.08$264,859.67
Upside / Downside47.18%54.11%61.30%

High-Yield Dividend Screener

« Prev Page 3 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BLWBlackRock Limited Duration Income Trust11.50%$1.5893.39%
ELCEntergy Louisiana, LLC COLLATERAL TR MT11.33%$2.3457.35%
VIASPVia Renewables, Inc.11.33%$2.8849.21%
BUIBlackRock Utilities, Infrastructure & Power Opportunities Trust11.31%$2.9358.72%
JPCNuveen Preferred & Income Opportunities Fund11.24%$0.9167.43%
RILYB. Riley Financial, Inc.11.21%$0.5856.91%
PFOFlaherty & Crumrine Preferred Income Opportunity Fund Inc.11.06%$1.0543.18%
OXLCIOxford Lane Capital Corp.11.05%$2.8369.26%
USB-PSU.S. Bancorp Depositary Shares,10.98%$2.0243.68%
FLCFlaherty & Crumrine Total Return Fund Inc.10.93%$1.9242.77%
UTGReaves Utility Income Fund10.78%$4.0043.20%
CEMClearBridge MLP and Midstream Fund Inc10.77%$5.6046.76%
AIVApartment Investment and Management Company10.76%$0.6336.20%
DCFBNY Mellon Alcentra Global Credit Income 2024 Target Term Fund, Inc.10.71%$0.9942.71%
CALMCal-Maine Foods, Inc.10.70%$8.4032.04%
EMOClearBridge Energy Midstream Opportunity Fund Inc10.65%$4.7926.74%
CTRClearBridge MLP and Midstream Total Return Fund Inc.10.63%$5.0047.43%
EIMEaton Vance Municipal Bond Fund10.57%$1.0364.33%
VZAVerizon Communications, 5.9% 15 Feb 205410.57%$2.7049.90%
BPOPMPopular Capital Trust II PFD GTD 6.125%10.45%$2.6726.93%
RITMRithm Capital Corp.10.45%$1.1571.36%
IHTAInvesco High Income 2024 Target Term Fund10.33%$0.7826.82%
WUThe Western Union Company10.30%$0.9540.76%
ERHAllspring Utilities and High Income Fund10.26%$1.2231.06%
GDVThe Gabelli Dividend & Income Trust10.25%$2.8539.93%
CIIBlackRock Enhanced Capital and Income Fund, Inc.10.23%$2.3844.19%
GBDCGolub Capital BDC, Inc.10.19%$1.3897.76%
PVCMXPalm Valley Capital Fund Investor Class10.19%$1.2483.81%
AEDVXEmerging Markets Debt Fund - Investor Class9.95%$0.9476.80%
HYTBlackRock Corporate High Yield Fund, Inc.9.83%$0.8799.09%
FFCFlaherty & Crumrine Preferred Securities Income Fund Inc.9.79%$1.6337.81%
WENThe Wendy's Company9.78%$0.8082.75%
CMSACMS Energy Corporation 5.6% JRSUB NT 789.77%$2.1762.27%
HIEMiller/Howard High Income Equity Fund9.63%$1.2198.11%
NMSNuveen Minnesota Quality Municipal Income Fund9.54%$1.1237.02%
CMSCCMS Energy Corporation 5.875% J9.48%$2.1762.27%
NEE-PNNextEra Energy, Inc. Series N J9.24%$2.2170.10%
CMSDCMS Energy Corporation 5.875% Junior Subordinated Notes due 20799.20%$2.1762.27%
VFLabrdn National Municipal Income Fund9.06%$0.9334.18%
UANCVR Partners, LP8.96%$9.0975.52%
GGZThe Gabelli Global Small and Mid Cap Value Trust8.95%$1.3448.03%
SUNSSunrise Realty Trust, Inc.8.95%$0.8388.91%
PTYPIMCO Corporate & Income Opportunity Fund8.93%$1.1588.40%
ATHSAthene Holding Ltd. 7.250% Fixe8.86%$2.2214.14%
APAMArtisan Partners Asset Management Inc.8.83%$3.6697.93%
VLTInvesco High Income Trust II8.83%$0.9846.97%
VTNInvesco Trust for Investment Grade New York Municipals8.75%$1.0165.99%
JEQAbrdn Japan Equity Fund Inc8.73%$0.6943.45%
MOAltria Group, Inc.8.69%$4.9894.54%
JGGCJaguar Global Growth Corporation I8.63%$0.1563.08%