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

Ticker

Industry

Sector

Lelon Electronics Corp. (2472.TW)

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

Valuation Snapshot

Stable Growth$195.63 - $666.06$320.97
Multi-Stage$186.90 - $204.68$195.63
Blended Fair Value$258.30
Current Price$87.00
Upside196.89%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.13%3.86%2.794.514.063.501.452.642.842.152.121.77
YoY Growth---38.22%11.15%15.85%141.50%-44.95%-7.11%31.80%1.60%19.47%-7.10%
Dividend Yield--3.47%6.01%6.19%5.38%1.93%9.72%7.11%4.05%5.56%4.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,194.59
(-) Cash Dividends Paid (M)663.47
(=) Cash Retained (M)531.12
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)238.92149.3289.59
Cash Retained (M)531.12531.12531.12
(-) Cash Required (M)-238.92-149.32-89.59
(=) Excess Retained (M)292.20381.80441.53
(/) Shares Outstanding (M)165.48165.48165.48
(=) Excess Retained per Share1.772.312.67
LTM Dividend per Share4.014.014.01
(+) Excess Retained per Share1.772.312.67
(=) Adjusted Dividend5.786.326.68
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate3.62%4.62%5.62%
Fair Value$195.63$320.97$666.06
Upside / Downside124.87%268.93%665.59%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,194.591,249.741,307.441,367.801,430.941,497.001,541.91
Payout Ratio55.54%62.43%69.32%76.22%83.11%90.00%92.50%
Projected Dividends (M)663.47780.24906.361,042.481,189.231,347.301,426.27

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate3.62%4.62%5.62%
Year 1 PV (M)724.42731.41738.40
Year 2 PV (M)781.32796.48811.78
Year 3 PV (M)834.37858.76883.62
Year 4 PV (M)883.73918.35953.97
Year 5 PV (M)929.58975.311,022.82
PV of Terminal Value (M)26,773.8428,090.9929,459.47
Equity Value (M)30,927.2732,371.3033,870.07
Shares Outstanding (M)165.48165.48165.48
Fair Value$186.90$195.63$204.68
Upside / Downside114.83%124.86%135.27%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%