Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Aselsan Elektronik Sanayi ve Ticaret Anonim Sirketi (ASELS.IS)

Company Dividend Discount ModelIndustry: Aerospace & DefenseSector: Industrials

Valuation Snapshot

Stable Growth$80.65 - $170.34$114.32
Multi-Stage$57.62 - $63.01$60.26
Blended Fair Value$87.29
Current Price$150.80
Upside-42.11%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.51%21.10%0.040.050.030.020.060.040.020.020.010.01
YoY Growth---22.62%43.28%47.99%-59.00%44.94%105.67%12.05%79.76%-35.38%160.00%
Dividend Yield--0.03%0.09%0.13%0.19%0.74%0.65%0.35%0.21%0.22%0.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)19,709.09
(-) Cash Dividends Paid (M)169.64
(=) Cash Retained (M)19,539.45
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,941.822,463.641,478.18
Cash Retained (M)19,539.4519,539.4519,539.45
(-) Cash Required (M)-3,941.82-2,463.64-1,478.18
(=) Excess Retained (M)15,597.6317,075.8118,061.26
(/) Shares Outstanding (M)4,560.004,560.004,560.00
(=) Excess Retained per Share3.423.743.96
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share3.423.743.96
(=) Adjusted Dividend3.463.784.00
WACC / Discount Rate10.02%10.02%10.02%
Growth Rate5.50%6.50%7.50%
Fair Value$80.65$114.32$170.34
Upside / Downside-46.52%-24.19%12.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)19,709.0920,990.1822,354.5423,807.5925,355.0827,003.1627,813.25
Payout Ratio0.86%18.69%36.52%54.34%72.17%90.00%92.50%
Projected Dividends (M)169.643,922.778,163.0812,938.0618,299.3024,302.8425,727.26

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.02%10.02%10.02%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,531.923,565.403,598.88
Year 2 PV (M)6,617.476,743.516,870.75
Year 3 PV (M)9,443.349,714.439,990.65
Year 4 PV (M)12,025.6912,488.1612,963.85
Year 5 PV (M)14,379.7515,074.2915,795.42
PV of Terminal Value (M)216,748.79227,217.84238,087.56
Equity Value (M)262,746.96274,803.64287,307.11
Shares Outstanding (M)4,560.004,560.004,560.00
Fair Value$57.62$60.26$63.01
Upside / Downside-61.79%-60.04%-58.22%

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%