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

Soosan Cebotics Co., Ltd. (017550.KS)

Company Dividend Discount ModelIndustry: Agricultural - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$2,317.85 - $3,843.59$2,992.48
Multi-Stage$2,484.64 - $2,722.83$2,601.51
Blended Fair Value$2,797.00
Current Price$1,805.00
Upside54.96%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%10.028.678.678.268.260.000.008.260.0012.16
YoY Growth--15.59%0.00%4.94%0.00%0.00%0.00%-100.00%0.00%-100.00%0.00%
Dividend Yield--0.57%0.41%0.32%0.26%0.18%0.00%0.00%0.54%0.00%0.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,155.81
(-) Cash Dividends Paid (M)624.00
(=) Cash Retained (M)11,531.81
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,431.161,519.48911.69
Cash Retained (M)11,531.8111,531.8111,531.81
(-) Cash Required (M)-2,431.16-1,519.48-911.69
(=) Excess Retained (M)9,100.6410,012.3310,620.12
(/) Shares Outstanding (M)62.2562.2562.25
(=) Excess Retained per Share146.19160.84170.60
LTM Dividend per Share10.0210.0210.02
(+) Excess Retained per Share146.19160.84170.60
(=) Adjusted Dividend156.22170.86180.62
WACC / Discount Rate9.55%9.55%9.55%
Growth Rate2.63%3.63%4.63%
Fair Value$2,317.85$2,992.48$3,843.59
Upside / Downside28.41%65.79%112.94%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,155.8112,597.2113,054.6313,528.6614,019.9114,528.9914,964.86
Payout Ratio5.13%22.11%39.08%56.05%73.03%90.00%92.50%
Projected Dividends (M)624.002,784.835,101.757,583.2710,238.2713,076.0913,842.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.55%9.55%9.55%
Growth Rate2.63%3.63%4.63%
Year 1 PV (M)2,517.572,542.102,566.63
Year 2 PV (M)4,169.534,251.184,333.62
Year 3 PV (M)5,602.835,768.215,936.81
Year 4 PV (M)6,838.517,108.967,387.35
Year 5 PV (M)7,895.818,288.058,695.73
PV of Terminal Value (M)127,647.75133,988.89140,579.56
Equity Value (M)154,672.01161,947.39169,499.70
Shares Outstanding (M)62.2562.2562.25
Fair Value$2,484.64$2,601.51$2,722.83
Upside / Downside37.65%44.13%50.85%

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%