Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SAMICK MUSICAL INSTRUMENT Co., Ltd (002450.KS)

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

Valuation Snapshot

Stable Growth$6,780.17 - $21,950.37$10,981.38
Multi-Stage$23,007.88 - $25,443.12$24,200.90
Blended Fair Value$17,591.14
Current Price$1,261.00
Upside1,295.01%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.61%2.15%53.0453.0454.2954.6854.6854.6855.9951.6251.6351.62
YoY Growth--0.00%-2.31%-0.70%0.00%0.00%-2.34%8.45%-0.01%0.01%20.34%
Dividend Yield--4.70%4.15%4.39%3.06%3.40%4.27%2.84%2.40%2.23%1.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)20,917.17
(-) Cash Dividends Paid (M)3,801.37
(=) Cash Retained (M)17,115.80
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,183.432,614.651,568.79
Cash Retained (M)17,115.8017,115.8017,115.80
(-) Cash Required (M)-4,183.43-2,614.65-1,568.79
(=) Excess Retained (M)12,932.3614,501.1515,547.01
(/) Shares Outstanding (M)76.3876.3876.38
(=) Excess Retained per Share169.32189.85203.55
LTM Dividend per Share49.7749.7749.77
(+) Excess Retained per Share169.32189.85203.55
(=) Adjusted Dividend219.08239.62253.32
WACC / Discount Rate0.54%0.54%0.54%
Growth Rate-2.61%-1.61%-0.61%
Fair Value$6,780.17$10,981.38$21,950.37
Upside / Downside437.68%770.85%1,640.71%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)20,917.1720,581.2620,250.7419,925.5319,605.5519,290.7019,869.43
Payout Ratio18.17%32.54%46.90%61.27%75.63%90.00%92.50%
Projected Dividends (M)3,801.376,696.899,498.4212,208.2514,828.6017,361.6318,379.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.54%0.54%0.54%
Growth Rate-2.61%-1.61%-0.61%
Year 1 PV (M)6,593.146,660.846,728.54
Year 2 PV (M)9,206.429,396.459,588.42
Year 3 PV (M)11,649.6512,012.1812,382.17
Year 4 PV (M)13,930.9014,511.9115,110.92
Year 5 PV (M)16,057.9216,899.4017,775.80
PV of Terminal Value (M)1,699,909.511,788,989.741,881,765.88
Equity Value (M)1,757,347.551,848,470.531,943,351.72
Shares Outstanding (M)76.3876.3876.38
Fair Value$23,007.88$24,200.90$25,443.12
Upside / Downside1,724.57%1,819.18%1,917.69%

High-Yield Dividend Screener

« Prev Page 77 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EFN-PA.TOElement Fleet Management Corp.1.77%$0.4438.48%
RMS.AXRamelius Resources Limited1.77%$0.0712.68%
RSTIP.MERosseti, Public Joint Stock Company1.77%$0.025.65%
TRIThomson Reuters Corporation1.77%$2.2457.46%
UFOE.JKPT Damai Sejahtera Abadi Tbk1.77%$3.2616.08%
002073.SZMesnac Co., Ltd.1.76%$0.1431.34%
068290.KSSamsung Publishing Co., Ltd1.76%$199.5321.01%
0EWR.Linit innovation in traffic systems SE1.76%$0.8047.67%
300923.SZYeal Electric Co.,Ltd1.76%$0.4571.34%
600019.SSBaoshan Iron & Steel Co., Ltd.1.76%$0.1329.23%
600176.SSChina Jushi Co., Ltd.1.76%$0.3034.66%
603225.SSXinfengming Group Co., Ltd.1.76%$0.3448.02%
7269.TSuzuki Motor Corporation1.76%$41.0219.60%
7556.TWOYeedex Electronic Corporation1.76%$2.9043.54%
AWRD.STAwardit AB (publ)1.76%$2.3082.26%
AXSAXIS Capital Holdings Limited1.76%$1.8414.40%
KCR.HEKonecranes Plc1.76%$1.6533.86%
SY1.DESymrise AG1.76%$1.2033.09%
VINTE.MXVinte Viviendas Integrales, S.A.B. de C.V.1.76%$0.5714.97%
002350.KSNexen Tire Corporation1.75%$130.258.28%
003019.SZTES Touch Embedded Solutions (Xiamen) Co., Ltd.1.75%$0.5854.54%
300951.SZShenzhen Bsc Technology Co.,Ltd.1.75%$0.6051.92%
301156.SZShanghai Menon Animal Nutrition Technology Co., Ltd.1.75%$0.3173.33%
3242.TUrbanet Corporation Co.,Ltd.1.75%$10.029.72%
603045.SSFuda Alloy Materials Co.,Ltd1.75%$0.3478.02%
7512.TAeon Hokkaido Corporation1.75%$15.9769.82%
ICC.BKI.C.C. International Public Company Limited1.75%$0.4329.50%
IMD.AXImdex Limited1.75%$0.0637.34%
KRI.ATKri-Kri Milk Industry S.A.1.75%$0.3541.81%
PEAB-B.STPeab AB (publ)1.75%$1.5126.14%
SIMP.JKPT Salim Ivomas Pratama Tbk1.75%$10.008.73%
001820.KSSAMWHA CAPACITOR Co.,LTD1.74%$525.0939.85%
006260.KSLS Corp.1.74%$3,619.1044.44%
006880.KSSingsong Holdings Co.,Ltd.1.74%$119.6228.35%
030520.KQHancom Inc.1.74%$409.9476.57%
243070.KQHuons Co., Ltd.1.74%$475.6315.69%
300488.SZEST Tools Co., Ltd1.74%$0.5763.18%
300787.SZAnfu CE LINK Limited1.74%$0.2056.29%
316140.KSWoori Financial Group Inc.1.74%$487.0211.05%
603817.SSFujian Haixia Environmental Protection Group Co.,Ltd.1.74%$0.1232.99%
603885.SSJuneyao Airlines Co., Ltd1.74%$0.2676.13%
688566.SSJiangsu Jibeier Pharmaceutical Co., Ltd.1.74%$0.5242.91%
CRLA.PACaisse Régionale de Crédit Agricole Mutuel du Languedoc Société coopérative1.74%$1.417.62%
IVG.MIIveco Group N.V.1.74%$0.3327.33%
LTX.WALentex S.A.1.74%$0.1231.81%
MICE.JKPT Multi Indocitra Tbk1.74%$10.0013.08%
1334.HKRuichang Intl1.73%$0.0276.84%
4689.TLY Corporation1.73%$7.2024.40%
603926.SSZhejiang Tieliu Clutch Co., Ltd.1.73%$0.3066.82%
688533.SSSuzhou Sonavox Electronics Co., Ltd.1.73%$0.5045.54%