Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ISU Petasys Co., Ltd. (007660.KS)

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

Valuation Snapshot

Stable Growth$40,456.79 - $91,147.19$58,665.35
Multi-Stage$41,703.03 - $45,749.65$43,688.35
Blended Fair Value$51,176.85
Current Price$71,300.00
Upside-28.22%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.84%4.51%95.0595.050.000.0035.8641.8341.4459.7753.8947.90
YoY Growth--0.00%0.00%0.00%-100.00%-14.29%0.95%-30.66%10.91%12.50%-21.63%
Dividend Yield--0.27%0.24%0.00%0.00%1.23%1.76%0.88%1.85%1.36%1.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)136,783.79
(-) Cash Dividends Paid (M)9,486.96
(=) Cash Retained (M)127,296.83
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)27,356.7617,097.9710,258.78
Cash Retained (M)127,296.83127,296.83127,296.83
(-) Cash Required (M)-27,356.76-17,097.97-10,258.78
(=) Excess Retained (M)99,940.07110,198.86117,038.05
(/) Shares Outstanding (M)66.5466.5466.54
(=) Excess Retained per Share1,501.921,656.091,758.87
LTM Dividend per Share142.57142.57142.57
(+) Excess Retained per Share1,501.921,656.091,758.87
(=) Adjusted Dividend1,644.491,798.661,901.45
WACC / Discount Rate7.38%7.38%7.38%
Growth Rate3.19%4.19%5.19%
Fair Value$40,456.79$58,665.35$91,147.19
Upside / Downside-43.26%-17.72%27.84%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)136,783.79142,509.12148,474.09154,688.74161,163.51167,909.30172,946.58
Payout Ratio6.94%23.55%40.16%56.77%73.39%90.00%92.50%
Projected Dividends (M)9,486.9633,558.8959,629.3487,823.44118,273.30151,118.37159,975.58

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.38%7.38%7.38%
Growth Rate3.19%4.19%5.19%
Year 1 PV (M)30,952.4931,252.4631,552.43
Year 2 PV (M)50,726.6451,714.6252,712.12
Year 3 PV (M)68,908.8070,931.7172,993.84
Year 4 PV (M)85,593.1588,959.7292,424.64
Year 5 PV (M)100,868.97105,852.37111,030.82
PV of Terminal Value (M)2,437,932.072,558,377.352,683,536.72
Equity Value (M)2,774,982.122,907,088.233,044,250.57
Shares Outstanding (M)66.5466.5466.54
Fair Value$41,703.03$43,688.35$45,749.65
Upside / Downside-41.51%-38.73%-35.83%

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%