Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Partron Co., Ltd. (091700.KQ)

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

Valuation Snapshot

Stable Growth$88,648.60 - $104,520.65$97,915.14
Multi-Stage$60,482.85 - $66,604.05$63,484.11
Blended Fair Value$80,699.63
Current Price$6,370.00
Upside1,166.87%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.98%-1.97%246.99302.76361.46235.98333.53203.19212.89240.60243.80248.83
YoY Growth---18.42%-16.24%53.17%-29.25%64.15%-4.56%-11.52%-1.31%-2.02%-17.47%
Dividend Yield--3.69%3.78%4.38%2.17%3.12%2.66%1.58%2.77%2.12%2.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)29,275.89
(-) Cash Dividends Paid (M)15,139.51
(=) Cash Retained (M)14,136.39
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,855.183,659.492,195.69
Cash Retained (M)14,136.3914,136.3914,136.39
(-) Cash Required (M)-5,855.18-3,659.49-2,195.69
(=) Excess Retained (M)8,281.2110,476.9011,940.69
(/) Shares Outstanding (M)53.6153.6153.61
(=) Excess Retained per Share154.49195.45222.75
LTM Dividend per Share282.43282.43282.43
(+) Excess Retained per Share154.49195.45222.75
(=) Adjusted Dividend436.91477.87505.18
WACC / Discount Rate-0.83%-0.83%-0.83%
Growth Rate1.45%2.45%3.45%
Fair Value$88,648.60$97,915.14$104,520.65
Upside / Downside1,291.66%1,437.13%1,540.83%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)29,275.8929,992.9530,727.5731,480.1832,251.2333,041.1634,032.39
Payout Ratio51.71%59.37%67.03%74.69%82.34%90.00%92.50%
Projected Dividends (M)15,139.5117,806.9820,596.0523,511.0626,556.5129,737.0431,479.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.83%-0.83%-0.83%
Growth Rate1.45%2.45%3.45%
Year 1 PV (M)17,780.4017,955.6618,130.92
Year 2 PV (M)20,534.5920,941.4121,352.22
Year 3 PV (M)23,405.9024,104.8924,817.66
Year 4 PV (M)26,398.2527,454.5928,542.31
Year 5 PV (M)29,515.6930,999.3532,542.09
PV of Terminal Value (M)3,124,563.413,281,625.703,444,941.47
Equity Value (M)3,242,198.233,403,081.603,570,326.67
Shares Outstanding (M)53.6153.6153.61
Fair Value$60,482.85$63,484.11$66,604.05
Upside / Downside849.50%896.61%945.59%

High-Yield Dividend Screener

« Prev Page 92 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
025860.KSNamhae Chemical Corporation1.19%$80.0414.89%
1811.HKCGN New Energy Holdings Co., Ltd.1.19%$0.0326.78%
2834.TWTaiwan Business Bank, Ltd.1.19%$0.1915.08%
300228.SZZhangjiagang Furui Special Equipment Co., Ltd.1.19%$0.1226.55%
301603.SZJirfine Intelligent Equipment Co Ltd1.19%$0.9032.78%
CBChubb Limited1.19%$3.6915.38%
CEU.TOCES Energy Solutions Corp.1.19%$0.1518.25%
DMR.BODMR Engineering Limited1.19%$0.543.40%
NVGSNavigator Holdings Ltd.1.19%$0.2113.24%
000811.SZMoon Environment Technology Co.,Ltd.1.18%$0.2237.00%
002394.SZJiangsu Lianfa Textile Co.,Ltd1.18%$0.1918.15%
0N5I.Ladesso SE1.18%$1.0353.71%
300446.SZAerospace Intelligent Manufacturing Technology Co., Ltd.1.18%$0.3028.00%
300685.SZAmoy Diagnostics Co., Ltd.1.18%$0.2432.27%
4733.TOBIC Business Consultants Co., Ltd.1.18%$100.0244.69%
600839.SSSichuan Changhong Electric Co.,Ltd.1.18%$0.1136.18%
603708.SSJiajiayue Group Co., Ltd.1.18%$0.1457.83%
IDUN-B.STIdun Industrier AB (publ)1.18%$4.0996.91%
000821.SZJ.S. Corrugating Machinery Co., Ltd.1.17%$0.1635.09%
000938.SZUnisplendour Corporation Limited1.17%$0.2958.81%
002454.SZSongz Automobile Air Conditioning Co., Ltd.1.17%$0.1030.68%
002675.SZYantai Dongcheng Pharmaceutical Group Co.,Ltd.1.17%$0.1679.89%
200670.KQHumedix Co., Ltd.1.17%$480.838.97%
600380.SSJoincare Pharmaceutical Group Industry Co.,Ltd.1.17%$0.1418.16%
603687.SSZhejiang Great Shengda Packaging Co.,Ltd.1.17%$0.1152.97%
603868.SSShanghai Flyco Electrical Appliance Co., Ltd.1.17%$0.5149.15%
605020.SSZhejiang Yonghe Refrigerant Co., Ltd.1.17%$0.3228.04%
6895.TWOWave Power Technology Inc.1.17%$2.3059.81%
7583.TWOInternational Ocean Group1.17%$0.8213.23%
ENGCON-B.STengcon AB (publ)1.17%$0.9766.07%
KGX.DEKion Group AG1.17%$0.8239.55%
KTMS.BKKt Medical Service Public Company Limited1.17%$0.0217.07%
ORI-R.BKOrigin Property Public Company Limited1.17%$0.029.09%
TIH.TOToromont Industries Ltd.1.17%$1.9632.92%
000407.SZShandong Shengli Co., Ltd.1.16%$0.0640.12%
001318.SZJiangxi Sunshine Dairy Co., Ltd.1.16%$0.1843.68%
002696.SZBaiyang Investment Group, Inc.1.16%$0.0852.38%
002825.SZShanghai NAR Industrial Co., Ltd1.16%$0.1327.19%
002947.SZSuzhou Hengmingda Electronic Technology Co., Ltd.1.16%$0.6027.09%
009450.KSKyung Dong Navien Co., Ltd.1.16%$650.007.73%
075580.KSSejin Heavy Industries Co., Ltd.1.16%$199.3628.86%
0R15.LSoftBank Group Corp.1.16%$50.854.17%
300127.SZChengdu Galaxy Magnets Co.,Ltd.1.16%$0.3563.58%
300259.SZSuntront Technology Co., Ltd.1.16%$0.0524.87%
301131.SZSuper-Dragon Engineering Plastics Co., Ltd1.16%$0.5664.43%
3692.HKHansoh Pharmaceutical Group Company Limited1.16%$0.4226.44%
4373.TSimplex Holdings, Inc.1.16%$12.1428.57%
601899.SSZijin Mining Group Company Limited1.16%$0.4023.72%
603101.SSXinjiang Winka Times Department Store Co.,Ltd.1.16%$0.1158.89%
603530.SSJiangsu Shemar Electric Co.,Ltd1.16%$0.4854.08%