Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

King Slide Works Co., Ltd. (2059.TW)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$11,384.37 - $13,412.71$12,569.68
Multi-Stage$3,619.62 - $3,969.29$3,791.21
Blended Fair Value$8,180.44
Current Price$2,035.00
Upside301.99%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.36%6.58%14.1719.9710.866.117.999.484.998.2410.088.99
YoY Growth---29.05%83.82%77.78%-23.50%-15.79%90.00%-39.39%-18.32%12.22%20.00%
Dividend Yield--0.86%1.58%2.82%1.40%2.42%3.25%1.45%2.05%2.32%2.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,437.83
(-) Cash Dividends Paid (M)1,352.27
(=) Cash Retained (M)5,085.56
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,287.57804.73482.84
Cash Retained (M)5,085.565,085.565,085.56
(-) Cash Required (M)-1,287.57-804.73-482.84
(=) Excess Retained (M)3,798.004,280.834,602.72
(/) Shares Outstanding (M)95.4695.4695.46
(=) Excess Retained per Share39.7944.8548.22
LTM Dividend per Share14.1714.1714.17
(+) Excess Retained per Share39.7944.8548.22
(=) Adjusted Dividend53.9559.0162.38
WACC / Discount Rate4.94%4.94%4.94%
Growth Rate5.50%6.50%7.50%
Fair Value$11,384.37$12,569.68$13,412.71
Upside / Downside459.43%517.67%559.10%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,437.836,856.287,301.947,776.578,282.058,820.389,084.99
Payout Ratio21.00%34.80%48.60%62.40%76.20%90.00%92.50%
Projected Dividends (M)1,352.272,386.263,548.964,852.736,311.007,938.348,403.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.94%4.94%4.94%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)2,252.622,273.972,295.32
Year 2 PV (M)3,162.583,222.823,283.62
Year 3 PV (M)4,082.224,199.414,318.81
Year 4 PV (M)5,011.625,204.355,402.59
Year 5 PV (M)5,950.866,238.286,536.71
PV of Terminal Value (M)325,054.09340,754.33357,055.45
Equity Value (M)345,513.99361,893.16378,892.51
Shares Outstanding (M)95.4695.4695.46
Fair Value$3,619.62$3,791.21$3,969.29
Upside / Downside77.87%86.30%95.05%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%