Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

CUCKOO Homesys Co., Ltd (284740.KS)

Company Dividend Discount ModelIndustry: Technology DistributorsSector: Technology

Valuation Snapshot

Stable Growth$49,337.53 - $76,524.86$61,920.95
Multi-Stage$65,860.77 - $72,233.36$68,986.67
Blended Fair Value$65,453.81
Current Price$26,200.00
Upside149.82%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS51.43%0.00%1,175.04700.07650.06600.06137.27147.560.000.000.000.00
YoY Growth--67.85%7.69%8.33%337.14%-6.97%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--5.68%3.16%2.45%1.70%0.32%0.46%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)114,511.60
(-) Cash Dividends Paid (M)22,422.38
(=) Cash Retained (M)92,089.22
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)22,902.3214,313.958,588.37
Cash Retained (M)92,089.2292,089.2292,089.22
(-) Cash Required (M)-22,902.32-14,313.95-8,588.37
(=) Excess Retained (M)69,186.9077,775.2783,500.85
(/) Shares Outstanding (M)22.4222.4222.42
(=) Excess Retained per Share3,085.913,468.973,724.35
LTM Dividend per Share1,000.101,000.101,000.10
(+) Excess Retained per Share3,085.913,468.973,724.35
(=) Adjusted Dividend4,086.014,469.074,724.44
WACC / Discount Rate9.08%9.08%9.08%
Growth Rate0.73%1.73%2.73%
Fair Value$49,337.53$61,920.95$76,524.86
Upside / Downside88.31%136.34%192.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)114,511.60116,497.22118,517.26120,572.33122,663.04124,790.00128,533.70
Payout Ratio19.58%33.66%47.75%61.83%75.92%90.00%92.50%
Projected Dividends (M)22,422.3839,218.4456,590.2574,552.7193,121.09112,311.00118,893.67

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.08%9.08%9.08%
Growth Rate0.73%1.73%2.73%
Year 1 PV (M)35,601.5635,954.9836,308.41
Year 2 PV (M)46,633.6147,564.0848,503.74
Year 3 PV (M)55,769.8657,447.3159,158.06
Year 4 PV (M)63,235.7865,784.4268,409.34
Year 5 PV (M)69,233.4372,738.7976,384.71
PV of Terminal Value (M)1,206,140.611,267,208.711,330,725.68
Equity Value (M)1,476,614.861,546,698.301,619,489.95
Shares Outstanding (M)22.4222.4222.42
Fair Value$65,860.77$68,986.67$72,233.36
Upside / Downside151.38%163.31%175.70%

High-Yield Dividend Screener

« Prev Page 89 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4369.TTri Chemical Laboratories Inc.1.29%$34.9719.74%
4909.TWONew Era Electronics Co., Ltd1.29%$0.7515.67%
600483.SSFujian Funeng Co., Ltd.1.29%$0.1211.31%
600830.SSSunny Loan Top Co.,Ltd.1.29%$0.1282.65%
600885.SSHongfa Technology Co., Ltd.1.29%$0.3931.98%
603180.SSGoldenHome Living Co., Ltd.1.29%$0.2627.79%
6213.TWITEQ Corporation1.29%$1.5044.44%
8233.TTakashimaya Company, Limited1.29%$21.1618.17%
ALBKK.PABaikowski S.A.1.29%$0.3015.97%
CENER.BRCenergy Holdings S.A.1.29%$0.2015.13%
COLUM.COColumbus A/S1.29%$0.1343.75%
DKFT.JKPT Central Omega Resources Tbk1.29%$10.0010.62%
FII.PALisi S.A.1.29%$0.6927.06%
HYGN.JKEcocare Indo Pasifik Tbk1.29%$2.1628.24%
INCAP.BOIncap Limited1.29%$1.0080.52%
000568.SZLuzhou Laojiao Co.,Ltd.1.28%$1.4917.31%
000612.SZJiaoZuo WanFang Aluminum Manufacturing Co., Ltd1.28%$0.1417.40%
002498.SZQingdao Hanhe Cable Co.,Ltd1.28%$0.0529.88%
002830.SZShenzhen Mingdiao Decoration Co., Ltd.1.28%$0.2581.30%
0P2N.LFerrovial, S.A.1.28%$0.377.25%
0REW.LZüblin Immobilien Holding AG1.28%$0.5813.95%
300566.SZNingbo Exciton Technology Co., Ltd.1.28%$0.2432.55%
383310.KQEcopro HN Co., Ltd.1.28%$299.1337.96%
600114.SSNBTM New Materials Group Co., Ltd.1.28%$0.3944.85%
603109.SSSenci Electric Machinery Co.,Ltd.1.28%$0.3329.80%
6274.TWOTaiwan Union Technology Corporation1.28%$6.1759.29%
6415.TWSilergy Corp.1.28%$2.3736.29%
688338.SSBeijing Succeeder Technology Inc.1.28%$0.3336.57%
688687.SSBeijing Kawin Technology Share-Holding Co., Ltd.1.28%$0.3239.11%
8010.SRThe Company for Cooperative Insurance1.28%$1.5221.22%
ACCELERATE.BOAccelerateBS India Ltd.1.28%$1.0015.67%
000560.SZ5i5j Holding Group Co., Ltd.1.27%$0.0481.20%
002438.SZJiangsu Shentong Valve Co., Ltd.1.27%$0.2034.02%
002850.SZShenzhen Kedali Industry Co., Ltd.1.27%$2.0033.47%
002972.SZShenzhen keanda electronic technology co.,ltd1.27%$0.1546.95%
003025.SZSijin Intelligent Forming Machinery Co., Ltd.1.27%$0.1835.63%
089980.KQSang-A Frontec Co.,Ltd.1.27%$199.1825.34%
185750.KSChong Kun Dang Pharmaceutical Corp.1.27%$1,049.0222.67%
2049.TWHiwin Technologies Corp.1.27%$2.4954.85%
214420.KSTonymoly Co., Ltd1.27%$120.5318.35%
300724.SZShenzhen S.C New Energy Technology Corporation1.27%$1.2112.25%
5490.TWOXAC Automation Corporation1.27%$0.3523.58%
7084.KLQL Resources Berhad1.27%$0.0541.79%
7293.KLYinson Holdings Berhad1.27%$0.0315.30%
TFCO4.SATrack & Field Co S.A.1.27%$0.2022.14%
002937.SZNingbo Sunrise Elc Technology Co.,Ltd1.26%$0.3057.29%
1788.HKGuotai Junan International Holdings Limited1.26%$0.0332.32%
3769.TGMO Payment Gateway, Inc.1.26%$122.5646.89%
3774.TInternet Initiative Japan Inc.1.26%$34.7727.53%
603257.SSChina Nerin Engineering Co Ltd1.26%$0.7566.31%