Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

Shinkong Synthetic Fibers Corporation (1409.TW)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$21.97 - $46.69$31.22
Multi-Stage$31.80 - $34.90$33.32
Blended Fair Value$32.27
Current Price$14.15
Upside128.05%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-8.34%4.14%0.561.021.431.120.560.870.510.250.250.44
YoY Growth---45.00%-28.57%27.27%100.00%-35.29%70.00%100.00%0.00%-41.94%17.48%
Dividend Yield--4.12%6.44%7.92%5.35%3.20%8.66%3.68%2.64%2.59%4.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,925.57
(-) Cash Dividends Paid (M)971.05
(=) Cash Retained (M)954.53
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)385.11240.70144.42
Cash Retained (M)954.53954.53954.53
(-) Cash Required (M)-385.11-240.70-144.42
(=) Excess Retained (M)569.41713.83810.11
(/) Shares Outstanding (M)1,589.411,589.411,589.41
(=) Excess Retained per Share0.360.450.51
LTM Dividend per Share0.610.610.61
(+) Excess Retained per Share0.360.450.51
(=) Adjusted Dividend0.971.061.12
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate1.84%2.84%3.84%
Fair Value$21.97$31.22$46.69
Upside / Downside55.28%120.61%229.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,925.571,980.322,036.622,094.532,154.082,215.322,281.78
Payout Ratio50.43%58.34%66.26%74.17%82.09%90.00%92.50%
Projected Dividends (M)971.051,155.381,349.411,553.551,768.191,993.792,110.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate1.84%2.84%3.84%
Year 1 PV (M)1,075.981,086.541,097.11
Year 2 PV (M)1,170.311,193.401,216.73
Year 3 PV (M)1,254.751,292.081,330.13
Year 4 PV (M)1,329.971,382.981,437.56
Year 5 PV (M)1,396.591,466.511,539.21
PV of Terminal Value (M)44,323.3046,542.5148,849.74
Equity Value (M)50,550.8952,964.0355,470.48
Shares Outstanding (M)1,589.411,589.411,589.41
Fair Value$31.80$33.32$34.90
Upside / Downside124.77%135.50%146.64%

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%