Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Koh Young Technology Inc. (098460.KQ)

Company Dividend Discount ModelIndustry: SemiconductorsSector: Technology

Valuation Snapshot

Stable Growth$1,949.44 - $2,819.54$2,372.50
Multi-Stage$2,900.30 - $3,174.00$3,034.56
Blended Fair Value$2,703.53
Current Price$14,450.00
Upside-81.29%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.10%11.35%137.93140.92121.83111.68115.08130.60135.4280.0959.9359.90
YoY Growth---2.13%15.67%9.09%-2.95%-11.89%-3.56%69.08%33.64%0.05%27.25%
Dividend Yield--1.02%0.76%0.72%0.59%0.50%0.84%0.77%0.40%0.58%0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)17,755.81
(-) Cash Dividends Paid (M)9,237.23
(=) Cash Retained (M)8,518.58
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,551.162,219.481,331.69
Cash Retained (M)8,518.588,518.588,518.58
(-) Cash Required (M)-3,551.16-2,219.48-1,331.69
(=) Excess Retained (M)4,967.426,299.117,186.90
(/) Shares Outstanding (M)66.5966.5966.59
(=) Excess Retained per Share74.6094.60107.93
LTM Dividend per Share138.73138.73138.73
(+) Excess Retained per Share74.6094.60107.93
(=) Adjusted Dividend213.33233.33246.66
WACC / Discount Rate9.94%9.94%9.94%
Growth Rate-0.90%0.10%1.10%
Fair Value$1,949.44$2,372.50$2,819.54
Upside / Downside-86.51%-83.58%-80.49%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)17,755.8117,773.1717,790.5517,807.9517,825.3617,842.7918,378.08
Payout Ratio52.02%59.62%67.21%74.81%82.40%90.00%92.50%
Projected Dividends (M)9,237.2310,596.1811,957.7813,322.0314,688.9416,058.5116,999.72

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.94%9.94%9.94%
Growth Rate-0.90%0.10%1.10%
Year 1 PV (M)9,541.689,637.979,734.25
Year 2 PV (M)9,696.219,892.8910,091.54
Year 3 PV (M)9,727.4210,024.8810,328.34
Year 4 PV (M)9,658.1410,053.9210,461.75
Year 5 PV (M)9,507.889,997.3910,506.85
PV of Terminal Value (M)144,988.51152,453.07160,221.96
Equity Value (M)193,119.84202,060.12211,344.69
Shares Outstanding (M)66.5966.5966.59
Fair Value$2,900.30$3,034.56$3,174.00
Upside / Downside-79.93%-79.00%-78.03%

High-Yield Dividend Screener

« Prev Page 35 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3487.TCRE Logistics REIT, Inc.4.46%$7,526.1570.87%
6012.KLMaxis Berhad4.46%$0.1791.48%
7052.KLPadini Holdings Berhad4.46%$0.0848.65%
CRAV.PACaisse régionale de Crédit Agricole Mutuel Atlantique Vendée4.46%$6.2528.59%
GWCS.QAGulf Warehousing Company Q.P.S.C.4.46%$0.1054.78%
005940.KSNH Investment & Securities Co., Ltd.4.45%$948.2345.04%
0291.HKChina Resources Beer (Holdings) Company Limited4.45%$1.1843.56%
600269.SSJiangxi Ganyue Expressway CO.,LTD.4.45%$0.2330.75%
ASCO.ATAs Commercial Industrial Company of Computers and Toys S.A.4.45%$0.1843.19%
BOKUS.STBokusgruppen AB (publ)4.45%$3.3986.63%
000598.SZChengdu Xingrong Environment Co., Ltd.4.44%$0.3244.55%
058860.KSKTIS Corporation4.44%$120.0910.16%
DEWA.AEDubai Electricity and Water Authority (PJSC)4.44%$0.1285.40%
GALP.LSGalp Energia, SGPS, S.A.4.44%$0.6549.23%
MONC.MIMoncler S.p.A.4.44%$2.4352.33%
ORTHEX.HEOrthex Oyj4.44%$0.2157.93%
6270.TWOProfessional Computer Technology Limited4.43%$1.0076.06%
9802.TWFulgent Sun International (Holding) Co., Ltd.4.43%$4.5266.25%
FROTO.ISFord Otomotiv Sanayi A.S.4.43%$4.2443.47%
TCM.COTCM Group A/S4.43%$2.9746.27%
YDUQ3.SAYduqs Participações S.A.4.43%$0.5461.33%
1651.HKPrecision Tsugami (China) Corporation Limited4.42%$1.5345.55%
210980.KSSK D&D Co. Ltd.4.42%$600.1317.82%
HER.MIHera S.p.A.4.42%$0.1851.61%
015360.KSINVENI Co., Ltd.4.41%$2,880.2415.75%
603889.SSZhejiang Xinao Textiles Inc.4.41%$0.3558.00%
6214.TWSystex Corporation4.41%$5.2176.44%
BGIP3.SABanco do Estado de Sergipe S.A.4.41%$1.7021.11%
TLDN.JKPT Teladan Prima Agro Tbk4.41%$30.8931.72%
WEHA.JKPT WEHA Transportasi Indonesia Tbk4.41%$6.0038.19%
1662.HKYee Hop Holdings Limited4.40%$0.1052.30%
267850.KSAsiana IDT, Inc.4.40%$499.2843.32%
605599.SSBeijing Caishikou Department Store Co.,Ltd.4.40%$0.7268.99%
7202.SRArabian Internet and Communications Services Co. Ltd.4.40%$9.9276.74%
8415.TWOBrighton-Best International (Taiwan) Inc.4.40%$1.4856.16%
ISB.ICÍslandsbanki hf.4.40%$6.5447.32%
NCC.AENational Cement Company (Public Shareholding Co.)4.40%$0.2039.44%
WUW.DEWüstenrot & Württembergische AG4.40%$0.6543.88%
0QM5.LEmmi AG4.39%$32.0142.17%
2615.TWWan Hai Lines Ltd.4.39%$3.4928.69%
3234.TMori Hills REIT Investment Corporation4.39%$6,539.4066.38%
BUMP.LSeraphine Group PLC4.39%$1.3476.06%
COM7-R.BKCom7 Public Company Limited4.39%$0.8652.19%
CVECenovus Energy Inc.4.39%$0.7743.95%
VVV3.DEÖkoworld AG4.39%$1.1816.92%
139130.KSiM Financial Group Co., Ltd.4.38%$670.3330.22%
5200.KLUOA Development Bhd4.38%$0.0852.34%
600346.SSHengli Petrochemical Co.,Ltd.4.38%$0.9999.77%
SCHAND.BOS Chand and Company Limited4.38%$7.0248.25%
3029.TWZero One Technology Co., Ltd.4.37%$5.0085.70%