Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

C Sun Mfg Ltd. (2467.TW)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$86.88 - $176.90$121.55
Multi-Stage$129.37 - $141.67$135.41
Blended Fair Value$128.48
Current Price$191.50
Upside-32.91%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.79%6.55%2.983.743.032.472.472.471.480.500.001.37
YoY Growth---20.39%23.60%22.40%0.00%0.00%66.67%199.99%0.00%-100.00%-13.33%
Dividend Yield--2.07%2.88%6.27%5.15%5.35%10.38%5.17%1.95%0.00%9.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)764.03
(-) Cash Dividends Paid (M)754.57
(=) Cash Retained (M)9.46
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)152.8195.5057.30
Cash Retained (M)9.469.469.46
(-) Cash Required (M)-152.81-95.50-57.30
(=) Excess Retained (M)-143.35-86.04-47.84
(/) Shares Outstanding (M)150.72150.72150.72
(=) Excess Retained per Share-0.95-0.57-0.32
LTM Dividend per Share5.015.015.01
(+) Excess Retained per Share-0.95-0.57-0.32
(=) Adjusted Dividend4.064.444.69
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate1.79%2.79%3.79%
Fair Value$86.88$121.55$176.90
Upside / Downside-54.63%-36.53%-7.62%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)764.03785.33807.23829.74852.87876.65902.95
Payout Ratio98.76%97.01%95.26%93.50%91.75%90.00%92.50%
Projected Dividends (M)754.57761.85768.94775.84782.53788.99835.23

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate1.79%2.79%3.79%
Year 1 PV (M)708.13715.08722.04
Year 2 PV (M)664.33677.45690.69
Year 3 PV (M)623.03641.57660.48
Year 4 PV (M)584.09607.38631.36
Year 5 PV (M)547.38574.80603.31
PV of Terminal Value (M)16,371.9817,192.1618,044.88
Equity Value (M)19,498.9320,408.4421,352.76
Shares Outstanding (M)150.72150.72150.72
Fair Value$129.37$135.41$141.67
Upside / Downside-32.44%-29.29%-26.02%

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%