Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

KHVATEC Co.,Ltd. (060720.KQ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$20,328.30 - $75,631.20$34,096.16
Multi-Stage$18,627.71 - $20,406.20$19,500.40
Blended Fair Value$26,798.28
Current Price$10,500.00
Upside155.22%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%5.73%454.18308.22308.220.000.000.000.0043.61265.24351.57
YoY Growth--47.35%0.00%0.00%0.00%0.00%0.00%-100.00%-83.56%-24.55%35.14%
Dividend Yield--5.37%1.94%1.65%0.00%0.00%0.00%0.00%0.37%1.89%2.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,827.85
(-) Cash Dividends Paid (M)7,284.36
(=) Cash Retained (M)8,543.49
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,165.571,978.481,187.09
Cash Retained (M)8,543.498,543.498,543.49
(-) Cash Required (M)-3,165.57-1,978.48-1,187.09
(=) Excess Retained (M)5,377.926,565.017,356.40
(/) Shares Outstanding (M)22.0722.0722.07
(=) Excess Retained per Share243.65297.43333.28
LTM Dividend per Share330.02330.02330.02
(+) Excess Retained per Share243.65297.43333.28
(=) Adjusted Dividend573.67627.45663.30
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate3.73%4.73%5.73%
Fair Value$20,328.30$34,096.16$75,631.20
Upside / Downside93.60%224.73%620.30%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,827.8516,576.5117,360.5918,181.7519,041.7619,942.4420,540.72
Payout Ratio46.02%54.82%63.61%72.41%81.20%90.00%92.50%
Projected Dividends (M)7,284.369,086.9011,043.6713,165.2215,462.7617,948.2019,000.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate3.73%4.73%5.73%
Year 1 PV (M)8,438.378,519.718,601.06
Year 2 PV (M)9,523.549,708.059,894.33
Year 3 PV (M)10,542.8010,850.6611,164.45
Year 4 PV (M)11,498.9311,948.8012,411.74
Year 5 PV (M)12,394.6413,003.7113,636.50
PV of Terminal Value (M)358,761.94376,391.65394,707.72
Equity Value (M)411,160.21430,422.58450,415.80
Shares Outstanding (M)22.0722.0722.07
Fair Value$18,627.71$19,500.40$20,406.20
Upside / Downside77.41%85.72%94.34%

High-Yield Dividend Screener

« Prev Page 5 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PFEPfizer Inc.6.75%$1.7098.83%
COGCabot Oil & Gas Corporation6.71%$1.4952.20%
VZVerizon Communications Inc.6.66%$2.7057.56%
ACAssociated Capital Group, Inc.6.63%$2.2186.94%
VACMarriott Vacations Worldwide Corporation6.62%$3.9078.61%
SSTKShutterstock, Inc.6.61%$1.2475.34%
EPDEnterprise Products Partners L.P.6.60%$2.1280.06%
SXCSunCoke Energy, Inc.6.57%$0.4863.44%
DINDine Brands Global, Inc.6.56%$2.1890.98%
CBLCBL & Associates Properties, Inc.6.54%$2.4261.13%
CRICarter's, Inc.6.47%$2.1585.39%
KYNKayne Anderson Energy Infrastructure Fund, Inc.6.47%$0.8035.36%
SMMCXWestern Asset Managed Municipals Fund Class C6.45%$0.9671.65%
HESMHess Midstream LP6.39%$2.2187.39%
WRB-PFW.R. Berkley Corporation 5.10%6.38%$1.2726.69%
RMTRoyce Micro-Cap Trust, Inc.6.37%$0.6732.29%
PNFPIMCO New York Municipal Income Fund6.30%$0.4854.92%
ENREnergizer Holdings, Inc.6.29%$1.2536.44%
UPSUnited Parcel Service, Inc.6.29%$6.3598.06%
NWBINorthwest Bancshares, Inc.6.27%$0.7593.81%
UIHCUnited Insurance Holdings Corp.6.27%$0.485.99%
TROWT. Rowe Price Group, Inc.6.24%$6.5369.41%
JRSHJerash Holdings (US), Inc.6.20%$0.190.52%
MUABlackRock MuniAssets Fund, Inc.6.14%$0.6673.39%
VKIInvesco Advantage Municipal Income Trust II6.11%$0.5676.68%
GL-PDGlobe Life Inc. 4.25% Junior Su6.10%$1.037.35%
CLNYColony Capital, Inc.6.07%$0.5213.43%
OMFOneMain Holdings, Inc.6.07%$4.2071.06%
VICIVICI Properties Inc.6.07%$1.7165.54%
IMMRImmersion Corporation6.06%$0.3914.22%
KRNYKearny Financial Corp.5.99%$0.4493.99%
DMFBNY Mellon Municipal Income, Inc.5.97%$0.4129.64%
UNBUnion Bankshares, Inc.5.96%$1.4157.02%
ARTMXArtisan Mid Cap Fund Inv Shs5.91%$1.9591.77%
SABASaba Capital Income & Opportunities Fund II5.87%$0.4924.55%
BRDBeard Energy Transition Acquisition Corp.5.86%$0.6395.51%
ETRNEquitrans Midstream Corporation5.81%$0.7269.91%
EHLDVEuroholdings Ltd5.80%$0.285.02%
REPXRiley Exploration Permian, Inc.5.80%$1.5438.01%
AIIAmerican Integrity Insurance Group, Inc.5.79%$1.1726.25%
VRTSVirtus Investment Partners, Inc.5.75%$9.3547.12%
CXHMFS Investment Grade Municipal Trust5.74%$0.4680.40%
GESGuess', Inc.5.72%$0.9661.52%
KRCKilroy Realty Corporation5.71%$2.1779.80%
WRB-PEW. R. Berkley Corporation 5.70% SB DB 20585.68%$1.2726.69%
LEOBNY Mellon Strategic Municipals, Inc.5.66%$0.3637.22%
WLYBJohn Wiley & Sons, Inc.5.64%$1.7692.90%
KMPBKemper Corporation 5.875% Fixed5.60%$1.3132.45%
CBTXCBTX, Inc.5.56%$1.6354.55%
0HST.LCampbell Soup Company5.53%$1.5580.10%