Loading...
Definitive Analysis

Asset Classes

Stocks ETFS Crypto Indexes

Financial Statements

Financials

Fundamentals

Margins Returns Growth Ratios

Valuations

Projections DDM EPV DCF Valuations Multiples

Miscellaneous

CHARTS INDICATORS

Industry

Sector

Start 7 Day Free Trial View Pricing Plans
🔒 You’re viewing a full-feature preview (NVDA only).
Unlock access to 49,000+ stocks, sectors, and industries with your 7-day free trial

Samsung Electro-Mechanics Co., Ltd.

ID: 009150.KS SECTOR: Technology INDUSTRY: Hardware, Equipment & Parts
788,000.00
+14,000.00 (1.81%)
Ref: 2026-04-24

Dividend Discount Models Snapshot

ModelRangeSelected
Stable Growth DDM $14,765,805,921.47 - $39,546,545,475.87 $22,451,550,481.94
Multi-Stage DDM $7,293,254,215.39 - $7,971,754,615.18 $7,626,343,642.47
Blended Fair Value $15,038,947,062.20
Stock Price$565,000.00

Dividend History (Last 10 Years)

Metric 2025202420232022202120202019201820172016
DPS 93,371,883.9541,172.5702,122.4162,139.1041,736.2801,101.8591,005.782832.446633.178538.159
YoY % 7,962,911.57%-44.75%-0.78%23.20%57.58%9.55%20.82%31.47%17.66%-34.51%
Yield 16,526.00%0.21%0.38%0.38%0.31%0.20%0.18%0.15%0.11%0.10%

CAGRValue
5 Year867.43%
10 Year220.29%

Discounted Dividend Model - Stable Growth

MetricRangeSelected
LT Growth 5.50% to 7.50% 6.50%
WACC9.00%9.00%
Fair Value $14,765,805,921.47 - $39,546,545,475.87 $22,451,550,481.94

Calculation Details (Millions)

MetricLOWBASEHIGH
Required Retention Ratio 20.0% 12.5% 7.5%
(*) Adjusted Net Income 495.61 495.61 495.61
(=) Cash Required 99.12 61.95 37.17
(=) Excess Retained per Share 396,488,976.00 433,659,817.50 458,440,378.50
LTM Dividend per Share 93,371,883.954 93,371,883.954 93,371,883.954
(=) Adjusted Dividend 489,860,859.954 527,031,701.454 551,812,262.454

Multi-Stage Projections (BASE Case - Millions)

MetricTTMYear 1Year 2Year 3Year 4Year 5
Net Income 495.61 527.83562.13598.67637.59679.03
Projected Dividends 93.37 131.96230.48341.24465.44611.13

Multi-Stage Valuation (Millions)

Present ValuesLOWBASEHIGH
Year 1 PV 125.20 126.39 127.58
Year 2 PV 198.74 202.53 206.35
Year 3 PV 267.43 275.11 282.93
Year 4 PV 331.50 344.25 357.36
Year 5 PV 395.57 414.68 434.52
TV PV 5,974.81 6,263.39 6,563.02
Equity Value 7,293.25 7,626.34 7,971.75
Fair Value $7,293,254,215.39 $7,626,343,642.47 $7,971,754,615.18

Top Dividend Stocks

US Market Global Market
« 1 »
TickerCompany NameYield %DPSPayout %
ARDC ARDC 19.91% $2.65 77.10%
JGH JGH 19.71% $2.48 70.08%
BSL BSL 19.66% $2.65 95.83%
RGT RGT 19.58% $2.56 37.89%
AIKI AIKI 19.55% $0.70 10.85%
PFN PFN 19.43% $1.46 72.85%
JLS JLS 19.40% $3.53 84.31%
ACV ACV 19.28% $5.07 72.66%
BGB BGB 19.19% $2.26 86.72%
PHK PHK 19.11% $0.93 86.61%
DTW DTW 19.03% $4.08 87.19%
EMD EMD 18.84% $2.03 78.17%
SR-PA SR-PA 18.76% $4.54 98.60%
SRV SRV 18.74% $7.53 66.75%
CIK CIK 18.41% $0.52 82.82%
DHY DHY 18.39% $0.37 88.67%
MNR MNR 18.30% $2.06 89.28%
PFL PFL 18.22% $1.54 84.57%
EAD EAD 18.08% $1.23 52.27%
SPE SPE 18.03% $2.66 44.19%
AIF AIF 17.93% $2.66 60.44%
GAB GAB 17.77% $1.08 81.70%
HPF HPF 17.73% $2.86 78.50%
MPV MPV 17.65% $2.93 95.78%
GBAB GBAB 17.43% $2.59 74.37%
TEI TEI 17.42% $1.14 64.65%
ISD ISD 17.40% $2.52 96.64%
HIX HIX 17.39% $0.73 96.11%
NXG NXG 17.31% $8.79 83.58%
HPI HPI 17.11% $2.79 76.40%
RCS RCS 17.08% $1.00 75.51%
DUKB DUKB 16.95% $4.19 65.28%
FGB FGB 16.75% $0.70 50.91%
RQI RQI 16.75% $1.92 87.08%
FPF FPF 16.57% $3.09 70.83%
EVV EVV 16.43% $1.63 64.70%
AIZN AIZN 16.41% $3.22 19.47%
NML NML 16.37% $1.40 40.22%
PGP PGP 16.31% $1.50 60.66%
CHW CHW 16.07% $1.20 66.54%
BGY BGY 15.99% $0.94 99.21%
GABBX GABBX 15.98% $2.85 40.22%
BDJ BDJ 15.90% $1.49 72.30%
DSL DSL 15.85% $1.78 54.50%
PDT PDT 15.76% $2.01 62.66%
TSQ TSQ 15.55% $0.79 70.58%
EOD EOD 15.39% $0.90 52.51%
LGI LGI 15.37% $2.68 82.52%
BSTZ BSTZ 15.35% $3.54 65.39%
FPI FPI 15.34% $1.48 93.00%