Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SFA Engineering Corporation (056190.KQ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$4,258.88 - $5,990.54$5,118.43
Multi-Stage$11,986.83 - $13,233.24$12,597.34
Blended Fair Value$8,857.89
Current Price$23,750.00
Upside-62.70%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-22.42%-3.92%406.93824.711,833.671,154.231,197.291,447.621,512.65661.26237.35384.95
YoY Growth---50.66%-55.02%58.87%-3.60%-17.29%-4.30%128.75%178.61%-38.34%-36.59%
Dividend Yield--1.92%3.10%4.67%2.81%2.95%4.63%3.45%1.91%0.66%1.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)20,838.95
(-) Cash Dividends Paid (M)10,804.87
(=) Cash Retained (M)10,034.09
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,167.792,604.871,562.92
Cash Retained (M)10,034.0910,034.0910,034.09
(-) Cash Required (M)-4,167.79-2,604.87-1,562.92
(=) Excess Retained (M)5,866.307,429.228,471.17
(/) Shares Outstanding (M)29.5629.5629.56
(=) Excess Retained per Share198.49251.37286.62
LTM Dividend per Share365.59365.59365.59
(+) Excess Retained per Share198.49251.37286.62
(=) Adjusted Dividend564.07616.95652.21
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate-5.92%-4.92%-3.92%
Fair Value$4,258.88$5,118.43$5,990.54
Upside / Downside-82.07%-78.45%-74.78%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)20,838.9519,813.4618,838.4317,911.3917,029.9616,191.9116,677.67
Payout Ratio51.85%59.48%67.11%74.74%82.37%90.00%92.50%
Projected Dividends (M)10,804.8711,784.9512,642.4013,386.9314,027.5614,572.7215,426.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate-5.92%-4.92%-3.92%
Year 1 PV (M)10,945.2511,061.5911,177.93
Year 2 PV (M)10,904.9911,138.0511,373.57
Year 3 PV (M)10,724.4411,070.0711,423.05
Year 4 PV (M)10,436.9510,887.8311,353.16
Year 5 PV (M)10,070.0210,616.7111,186.88
PV of Terminal Value (M)301,189.00317,540.17334,593.91
Equity Value (M)354,270.65372,314.42391,108.50
Shares Outstanding (M)29.5629.5629.56
Fair Value$11,986.83$12,597.34$13,233.24
Upside / Downside-49.53%-46.96%-44.28%

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%