Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SAMWHA CAPACITOR Co.,LTD (001820.KS)

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

Valuation Snapshot

Stable Growth$247,421.36 - $291,572.80$273,214.61
Multi-Stage$193,208.21 - $212,282.88$202,565.23
Blended Fair Value$237,889.92
Current Price$32,150.00
Upside639.94%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.09%28.62%499.76507.95499.68322.40268.21323.52161.8860.8152.5257.08
YoY Growth---1.61%1.65%54.99%20.21%-17.10%99.84%166.21%15.79%-7.99%41.55%
Dividend Yield--2.00%1.43%1.02%0.57%0.39%0.80%0.28%0.13%0.43%0.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,239.74
(-) Cash Dividends Paid (M)5,396.84
(=) Cash Retained (M)9,842.90
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,047.951,904.971,142.98
Cash Retained (M)9,842.909,842.909,842.90
(-) Cash Required (M)-3,047.95-1,904.97-1,142.98
(=) Excess Retained (M)6,794.957,937.938,699.92
(/) Shares Outstanding (M)10.2710.2710.27
(=) Excess Retained per Share661.80773.12847.33
LTM Dividend per Share525.63525.63525.63
(+) Excess Retained per Share661.80773.12847.33
(=) Adjusted Dividend1,187.431,298.751,372.96
WACC / Discount Rate-1.49%-1.49%-1.49%
Growth Rate4.18%5.18%6.18%
Fair Value$247,421.36$273,214.61$291,572.80
Upside / Downside669.58%749.81%806.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,239.7416,029.7516,860.7117,734.7518,654.1019,621.1120,209.74
Payout Ratio35.41%46.33%57.25%68.17%79.08%90.00%92.50%
Projected Dividends (M)5,396.847,426.649,652.3812,088.9214,752.1517,659.0018,694.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.49%-1.49%-1.49%
Growth Rate4.18%5.18%6.18%
Year 1 PV (M)7,467.207,538.877,610.55
Year 2 PV (M)9,758.109,946.3310,136.35
Year 3 PV (M)12,288.0812,645.3313,009.43
Year 4 PV (M)15,077.0715,664.3216,268.57
Year 5 PV (M)18,146.5219,034.2919,956.47
PV of Terminal Value (M)1,921,010.722,014,990.882,112,613.75
Equity Value (M)1,983,747.692,079,820.022,179,595.11
Shares Outstanding (M)10.2710.2710.27
Fair Value$193,208.21$202,565.23$212,282.88
Upside / Downside500.96%530.06%560.29%

High-Yield Dividend Screener

« Prev Page 39 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002450.KSSAMICK MUSICAL INSTRUMENT Co., Ltd4.08%$49.7918.17%
003380.KQHarim Holdings Co., Ltd.4.08%$447.0736.82%
2798.HKPerennial Energy Holdings Limited4.08%$0.059.52%
N2IU.SIMapletree Pan Asia Commercial Trust4.08%$0.0645.97%
WIPRO.BOWipro Limited4.08%$10.9885.26%
000421.SZNanjing Public Utilities Development Co., Ltd.4.07%$0.2891.69%
003030.KSSeAH Steel Holdings Corporation4.07%$5,154.5338.17%
2154.TOpen Up Group Inc.4.07%$75.0151.97%
6411.TWOAmazing Microelectronic Corp.4.07%$3.1585.74%
KINO.JKPT Kino Indonesia Tbk4.06%$56.1756.49%
WIIM.JKPT Wismilak Inti Makmur Tbk4.06%$64.8035.76%
134380.KSMiwon Chemicals Co., Ltd.4.05%$3,833.4233.65%
2912.TWPresident Chain Store Corporation4.05%$8.9883.72%
5438.TWOTeco Image Systems Co., Ltd.4.05%$0.9378.68%
IG.MIItalgas S.p.A.4.05%$0.3936.35%
TWR.AXTower Limited4.05%$0.0719.30%
002215.SZShenzhen Noposion Agrochemicals Co.,Ltd4.04%$0.4361.18%
1603.TWChina Wire & Cable Co., Ltd.4.04%$1.5040.87%
601567.SSNingbo Sanxing Medical Electric Co.,Ltd.4.04%$0.9365.61%
6846.TWOGreenyn Biotechnology Co., Ltd4.04%$2.9867.75%
ASEFA.BKAsefa Public Company Limited4.04%$0.1436.27%
JLG.AXJohns Lyng Group Limited4.04%$0.1653.65%
004910.KSChokwang Paint Co., Ltd.4.03%$200.1355.11%
JTPE.JKPT Jasuindo Tiga Perkasa Tbk4.03%$24.0060.60%
MTDL.JKPT Metrodata Electronics Tbk4.03%$24.0039.08%
SPINNEYS.AESpinneys 1961 Hold4.03%$0.0666.84%
605077.SSZhejiang Huakang Pharmaceutical Co., Ltd.4.02%$0.5970.96%
6190.HKBank of Jiujiang Co., Ltd.4.02%$0.079.94%
THANI.BKRatchthani Leasing Public Company Limited4.02%$0.0745.63%
010770.KSPyung Hwa Holdings Co., Ltd.4.01%$149.9011.24%
0RPP.LValartis Group AG4.01%$0.499.63%
301004.SZZhejiang Cayi Vacuum Container Co., Ltd.4.01%$2.0954.91%
4968.TArakawa Chemical Industries, Ltd.4.01%$48.9456.00%
FESA3.SACia de Ferro Ligas da Bahia - FERBASA4.01%$0.4676.61%
HBOR3.SAHelbor Empreendimentos S.A.4.01%$0.1032.33%
089860.KSLOTTE rental co.,ltd.4.00%$1,199.9835.09%
0OJJ.LACTIA Group S.A.4.00%$0.1233.82%
2128.HKChina Lesso Group Holdings Limited4.00%$0.1915.85%
3338.TWTaiSol Electronics Co., Ltd.4.00%$2.0185.10%
AIL.DEL'Air Liquide S.A.4.00%$6.3556.81%
CUBLionheart Holdings4.00%$0.4393.60%
DHL.DEDeutsche Post AG4.00%$1.8860.01%
FCMC.PASociété Fermière du Casino Municipal de Cannes4.00%$85.5728.90%
009160.KSSIMPAC Inc.3.99%$202.3392.46%
033780.KSKT&G Corporation3.99%$5,606.0952.73%
603309.SSWell Lead Medical Co., Ltd.3.99%$0.5464.79%
6761.TWOWendell Industrial Co., Ltd3.99%$5.6281.14%
MULT3.SAMultiplan Empreendimentos Imobiliários S.A.3.99%$1.0842.74%
300641.SZJiangsu Zhengdan Chemical Industry Co., Ltd.3.98%$0.7035.38%
5126.KLSarawak Oil Palms Berhad3.98%$0.1529.34%