Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Soosan Cebotics Co., Ltd. (017550.KS)

Company Dividend Discount ModelIndustry: Agricultural - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$3,069.26 - $5,862.67$4,192.28
Multi-Stage$3,448.34 - $3,783.65$3,612.84
Blended Fair Value$3,902.56
Current Price$1,805.00
Upside116.21%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%10.028.678.678.268.260.000.008.260.0012.16
YoY Growth--15.59%0.00%4.94%0.00%0.00%0.00%-100.00%0.00%-100.00%0.00%
Dividend Yield--0.57%0.41%0.32%0.26%0.18%0.00%0.00%0.54%0.00%0.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,155.81
(-) Cash Dividends Paid (M)624.00
(=) Cash Retained (M)11,531.81
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,431.161,519.48911.69
Cash Retained (M)11,531.8111,531.8111,531.81
(-) Cash Required (M)-2,431.16-1,519.48-911.69
(=) Excess Retained (M)9,100.6410,012.3310,620.12
(/) Shares Outstanding (M)62.2562.2562.25
(=) Excess Retained per Share146.19160.84170.60
LTM Dividend per Share10.0210.0210.02
(+) Excess Retained per Share146.19160.84170.60
(=) Adjusted Dividend156.22170.86180.62
WACC / Discount Rate7.85%7.85%7.85%
Growth Rate2.63%3.63%4.63%
Fair Value$3,069.26$4,192.28$5,862.67
Upside / Downside70.04%132.26%224.80%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,155.8112,597.2113,054.6313,528.6614,019.9114,528.9914,964.86
Payout Ratio5.13%22.11%39.08%56.05%73.03%90.00%92.50%
Projected Dividends (M)624.002,784.835,101.757,583.2710,238.2713,076.0913,842.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.85%7.85%7.85%
Growth Rate2.63%3.63%4.63%
Year 1 PV (M)2,557.102,582.022,606.93
Year 2 PV (M)4,301.494,385.724,470.77
Year 3 PV (M)5,870.916,044.206,220.86
Year 4 PV (M)7,278.227,566.057,862.35
Year 5 PV (M)8,535.448,959.459,400.15
PV of Terminal Value (M)186,120.40195,366.27204,975.99
Equity Value (M)214,663.54224,903.70235,537.04
Shares Outstanding (M)62.2562.2562.25
Fair Value$3,448.34$3,612.84$3,783.65
Upside / Downside91.04%100.16%109.62%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%