Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Huons Co., Ltd. (243070.KQ)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$28,244.59 - $43,813.49$35,451.28
Multi-Stage$60,701.56 - $66,895.71$63,737.51
Blended Fair Value$49,594.40
Current Price$29,750.00
Upside66.70%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162014
DPS2.75%0.00%627.81894.46542.33493.46527.52548.22311.660.000.00176.97
YoY Growth---29.81%64.93%9.90%-6.46%-3.78%75.90%0.00%0.00%-100.00%0.00%
Dividend Yield--2.56%2.49%1.71%1.05%1.03%1.45%0.62%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)35,753.26
(-) Cash Dividends Paid (M)5,608.14
(=) Cash Retained (M)30,145.12
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7,150.654,469.162,681.49
Cash Retained (M)30,145.1230,145.1230,145.12
(-) Cash Required (M)-7,150.65-4,469.16-2,681.49
(=) Excess Retained (M)22,994.4725,675.9627,463.63
(/) Shares Outstanding (M)11.9011.9011.90
(=) Excess Retained per Share1,931.862,157.152,307.33
LTM Dividend per Share471.16471.16471.16
(+) Excess Retained per Share1,931.862,157.152,307.33
(=) Adjusted Dividend2,403.032,628.312,778.50
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate-1.82%-0.82%0.18%
Fair Value$28,244.59$35,451.28$43,813.49
Upside / Downside-5.06%19.16%47.27%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)35,753.2635,459.9835,169.1134,880.6334,594.5134,310.7435,340.06
Payout Ratio15.69%30.55%45.41%60.27%75.14%90.00%92.50%
Projected Dividends (M)5,608.1410,832.5115,970.7921,024.0425,993.3230,879.6632,689.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate-1.82%-0.82%0.18%
Year 1 PV (M)10,065.7110,168.2410,270.76
Year 2 PV (M)13,789.7914,072.1314,357.33
Year 3 PV (M)16,867.9917,388.6817,919.98
Year 4 PV (M)19,378.7020,180.3621,006.65
Year 5 PV (M)21,391.9822,503.8323,661.44
PV of Terminal Value (M)641,021.33674,338.45709,026.72
Equity Value (M)722,515.51758,651.70796,242.88
Shares Outstanding (M)11.9011.9011.90
Fair Value$60,701.56$63,737.51$66,895.71
Upside / Downside104.04%114.24%124.86%

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%