Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

CS Wind Corporation (112610.KS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$764,812.19 - $901,078.34$844,442.37
Multi-Stage$508,253.73 - $557,816.08$532,572.06
Blended Fair Value$688,507.21
Current Price$41,900.00
Upside1,543.22%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS27.33%15.27%492.07492.07601.06410.61169.26147.03131.2775.62116.36195.88
YoY Growth--0.00%-18.13%46.38%142.60%15.11%12.01%73.59%-35.01%-40.60%64.92%
Dividend Yield--1.45%0.86%0.82%0.65%0.22%1.15%0.72%0.46%1.36%2.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)190,737.50
(-) Cash Dividends Paid (M)41,438.68
(=) Cash Retained (M)149,298.82
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)38,147.5023,842.1914,305.31
Cash Retained (M)149,298.82149,298.82149,298.82
(-) Cash Required (M)-38,147.50-23,842.19-14,305.31
(=) Excess Retained (M)111,151.32125,456.63134,993.51
(/) Shares Outstanding (M)42.1042.1042.10
(=) Excess Retained per Share2,640.352,980.163,206.71
LTM Dividend per Share984.36984.36984.36
(+) Excess Retained per Share2,640.352,980.163,206.71
(=) Adjusted Dividend3,624.703,964.524,191.06
WACC / Discount Rate2.75%2.75%2.75%
Growth Rate5.50%6.50%7.50%
Fair Value$764,812.19$844,442.37$901,078.34
Upside / Downside1,725.33%1,915.38%2,050.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)190,737.50203,135.44216,339.24230,401.29245,377.37261,326.90269,166.71
Payout Ratio21.73%35.38%49.04%62.69%76.35%90.00%92.50%
Projected Dividends (M)41,438.6871,870.13106,082.60144,439.03187,333.60235,194.21248,979.21

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.75%2.75%2.75%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)69,291.7669,948.5570,605.34
Year 2 PV (M)98,607.60100,485.80102,381.71
Year 3 PV (M)129,444.60133,160.48136,946.82
Year 4 PV (M)161,863.21168,088.02174,490.66
Year 5 PV (M)195,926.07205,389.37215,214.85
PV of Terminal Value (M)20,740,951.1521,742,746.8522,782,883.62
Equity Value (M)21,396,084.3822,419,819.0723,482,523.01
Shares Outstanding (M)42.1042.1042.10
Fair Value$508,253.73$532,572.06$557,816.08
Upside / Downside1,113.02%1,171.06%1,231.30%

High-Yield Dividend Screener

« Prev Page 49 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
064960.KSSNT Motiv Co., Ltd.3.32%$1,136.7332.23%
0RNT.LBrødrene A & O Johansen A/S3.32%$3.0743.48%
603676.SSTibet Weixinkang Medicine Co., Ltd.3.32%$0.3567.92%
6791.TWOTaiwan Auto-Design Co.3.32%$3.4985.79%
9432.TNTT, Inc.3.32%$5.2441.63%
AJBU.SIKeppel DC REIT3.32%$0.0751.19%
MFF.AXMFF Capital Investments Limited3.32%$0.166.10%
VZN.SWVZ Holding AG3.32%$4.9645.59%
6438.TWSymtek Automation Asia Co., Ltd.3.31%$4.6960.82%
8272.TWOChanging Information Technology Inc.3.31%$2.5960.59%
ALDEL.PADelfingen Industry S.A.3.31%$1.1538.10%
GJF.OLGjensidige Forsikring ASA3.31%$10.0077.33%
001560.KSCheil Grinding Wheel Ind. Co., Ltd.3.30%$321.6715.39%
002895.SZGuizhou Chanhen Chemical Corporation3.30%$1.2157.70%
0GWB.ILL E Lundbergföretagen AB (publ)3.30%$16.7254.63%
2441.TWGreatek Electronics Inc.3.30%$2.9871.42%
MAVI.ISMavi Giyim Sanayi ve Ticaret A.S.3.30%$1.4153.21%
MTSA3.SAMETISA Metalúrgica Timboense S.A.3.30%$2.5153.64%
3475.TGood Com Asset Co., Ltd.3.29%$41.3153.09%
ARCOArcos Dorados Holdings Inc.3.29%$0.2420.61%
GLINT.LSGlintt - Global Intelligent Technologies, S.A.3.29%$0.0463.67%
LABB.MXGenomma Lab Internacional, S.A.B. de C.V.3.29%$0.5928.90%
009770.KSSam Jung Pulp Co.,Ltd.3.28%$1,000.1513.81%
3050.SRSouthern Province Cement Company3.28%$0.7453.26%
603075.SSHangzhou Heatwell Electric Heating Technology Co., Ltd.3.28%$0.7290.17%
6741.TNippon Signal Co., Ltd.3.28%$42.9832.43%
000088.SZShenzhen Yan Tian Port Holdings Co.,Ltd.3.27%$0.1553.36%
002648.SZSatellite Chemical Co.,Ltd.3.27%$0.5831.65%
005750.KSDaelim B&Co Co.,Ltd.3.27%$152.6038.32%
011760.KSHyundai Corporation3.27%$700.0011.11%
2248.TWOShining Victory Motor Electronic Co., Ltd.3.27%$1.6118.34%
4021.TNissan Chemical Corporation3.27%$175.2852.54%
603439.SSGuiZhou SanLi Pharmaceutical Co.,Ltd3.27%$0.3895.76%
7942.TJSP Corporation3.27%$79.9839.18%
BRIT3.SABrisanet Participações S.A.3.27%$0.0982.21%
IAF-PI.TOiA Financial Corporation Inc.3.27%$0.8225.22%
ORS.MIOrsero S.p.A.3.27%$0.6133.02%
PEHN.SWPrivate Equity Holding AG3.27%$2.0817.62%
4471.TSanyo Chemical Industries Ltd.3.26%$169.9727.59%
5315.TWOUnited Radiant Technology Corporation3.26%$0.8049.66%
603558.SSZhejiang Jasan Holding Group Co., Ltd.3.26%$0.3734.35%
7744.TNoritsu Koki Co., Ltd.3.26%$60.5454.32%
MYTIL.ATMetlen Energy & Metals S.A.3.26%$1.7219.73%
TCW.TOTrican Well Service Ltd.3.26%$0.2035.68%
001040.KSCJ Corporation3.25%$5,626.0348.88%
002507.SZChongqing Fuling Zhacai Group Co., Ltd.3.25%$0.4260.46%
016740.KSDUAL Co., Ltd.3.25%$123.0716.96%
131090.KQSecuve Co., Ltd.3.25%$125.0032.25%
300729.SZLoctek Ergonomic Technology Corp.3.25%$0.4463.17%
300881.SZShengtak New Material Co., Ltd3.25%$1.1065.22%