Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Partron Co., Ltd. (091700.KQ)

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

Valuation Snapshot

Stable Growth$8,481.22 - $16,198.87$11,584.38
Multi-Stage$12,753.07 - $13,991.76$13,360.66
Blended Fair Value$12,472.52
Current Price$6,370.00
Upside95.80%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.98%-1.97%246.99302.76361.46235.98333.53203.19212.89240.60243.80248.83
YoY Growth---18.42%-16.24%53.17%-29.25%64.15%-4.56%-11.52%-1.31%-2.02%-17.47%
Dividend Yield--3.69%3.78%4.38%2.17%3.12%2.66%1.58%2.77%2.12%2.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)29,275.89
(-) Cash Dividends Paid (M)15,139.51
(=) Cash Retained (M)14,136.39
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,855.183,659.492,195.69
Cash Retained (M)14,136.3914,136.3914,136.39
(-) Cash Required (M)-5,855.18-3,659.49-2,195.69
(=) Excess Retained (M)8,281.2110,476.9011,940.69
(/) Shares Outstanding (M)53.6153.6153.61
(=) Excess Retained per Share154.49195.45222.75
LTM Dividend per Share282.43282.43282.43
(+) Excess Retained per Share154.49195.45222.75
(=) Adjusted Dividend436.91477.87505.18
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate1.45%2.45%3.45%
Fair Value$8,481.22$11,584.38$16,198.87
Upside / Downside33.14%81.86%154.30%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)29,275.8929,992.9530,727.5731,480.1832,251.2333,041.1634,032.39
Payout Ratio51.71%59.37%67.03%74.69%82.34%90.00%92.50%
Projected Dividends (M)15,139.5117,806.9820,596.0523,511.0626,556.5129,737.0431,479.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate1.45%2.45%3.45%
Year 1 PV (M)16,529.7316,692.6716,855.61
Year 2 PV (M)17,747.4118,099.0118,454.06
Year 3 PV (M)18,806.1019,367.7219,940.41
Year 4 PV (M)19,718.4520,507.5021,319.98
Year 5 PV (M)20,496.2821,526.5722,597.87
PV of Terminal Value (M)590,333.71620,007.99650,863.76
Equity Value (M)683,631.68716,201.45750,031.69
Shares Outstanding (M)53.6153.6153.61
Fair Value$12,753.07$13,360.66$13,991.76
Upside / Downside100.21%109.74%119.65%

High-Yield Dividend Screener

« Prev Page 54 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600425.SSXinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.2.99%$0.1276.32%
605098.SSShanghai Action Education Technology CO.,LTD.2.99%$1.2551.61%
6473.TJTEKT Corporation2.99%$51.9284.17%
B2H.OLB2Holding ASA2.99%$0.2121.39%
GENTERA.MXGentera, S.A.B. de C.V.2.99%$1.3628.15%
JYSK.COJyske Bank A/S2.99%$26.2230.23%
MCGS.QAMedicare Group Q.P.S.C.2.99%$0.2064.83%
002003.SZZhejiang Weixing Industrial Development Co., Ltd.2.98%$0.3255.93%
0RHU.LFlughafen Wien AG2.98%$1.6562.41%
8914.TArealink Co., Ltd.2.98%$31.6944.83%
DXT.TODexterra Group Inc.2.98%$0.3555.12%
NST.AXNorthern Star Resources Limited2.98%$0.7345.12%
600704.SSWuchan Zhongda Group Co.,Ltd.2.97%$0.1722.55%
8593.TMitsubishi HC Capital Inc.2.97%$38.9734.55%
KBL.TOK-Bro Linen Inc.2.97%$1.0469.43%
O10.SIFar East Orchard Limited2.97%$0.0430.11%
PLANB.BKPlan B Media Public Company Limited2.97%$0.1246.85%
005850.KSSL Corporation2.96%$1,235.8318.10%
6527.TWOCrystalvue Medical Corporation2.96%$2.2440.94%
9201.TJapan Airlines Co., Ltd.2.96%$85.8930.05%
9633.HKNongfu Spring Co., Ltd.2.96%$1.4361.73%
9931.TWHsin Kao Gas Co.,Ltd.2.96%$1.0140.68%
FTSFortis Inc.2.96%$1.5447.07%
035890.KQSeohee Construction Co., Ltd.2.95%$47.877.53%
3132.TMacnica Fuji Electronics Holdings, Inc.2.95%$70.5256.32%
600667.SSWuxi Taiji Industry Limited Corporation2.95%$0.2383.84%
603577.SSQingdao Huijintong Power Equipment Co.,Ltd.2.95%$0.3179.62%
603699.SSNeway Valve (Suzhou) Co., Ltd.2.95%$1.5381.92%
000020.KSDongwha Pharm.Co.,Ltd2.94%$182.4465.71%
000895.SZHenan Shuanghui Investment & Development Co.,Ltd.2.94%$0.7852.50%
002540.SZJiangsu Asia-Pacific Light Alloy Technology Co., Ltd.2.94%$0.2163.05%
013120.KQDongWon Development Co.,Ltd.2.94%$80.9285.28%
107590.KSMiwon Holdings Co., Ltd.2.94%$1,985.5919.06%
6779.TNihon Dempa Kogyo Co., Ltd.2.94%$30.0558.30%
8084.TRyoden Corporation2.94%$106.2946.57%
8890.TRaysum Co., Ltd.2.94%$173.1650.05%
9303.TThe Sumitomo Warehouse Co., Ltd.2.94%$104.4036.71%
APZ.AXAspen Group2.94%$0.1631.96%
FSECURE.HEF-Secure Oyj2.94%$0.0645.60%
RELAIS.HERelais Group Oyj2.94%$0.5054.01%
0QN2.LInterroll Holding AG2.93%$63.8341.54%
3515.TWASROCK Incorporation2.93%$7.3057.65%
601619.SSNingxia Jiaze Renewables Corporation Limited2.93%$0.1356.17%
8508.TJ Trust Co., Ltd.2.93%$13.9739.79%
000166.SZShenwan Hongyuan Group Co., Ltd.2.92%$0.1541.10%
002299.SZFujian Sunner Development Co., Ltd.2.92%$0.4839.69%
4949.TWWin Win Precision Technology Co., Ltd.2.92%$1.0855.94%
5386.TTsuruya Co., Ltd.2.92%$11.9857.58%
600267.SSZhejiang Hisun Pharmaceutical Co., Ltd.2.92%$0.2961.49%
600758.SSLIAONING ENERGY INDUSTRY Co.,LTD2.92%$0.1169.99%