Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

LG Electronics Inc. (066570.KS)

Company Dividend Discount ModelIndustry: Consumer ElectronicsSector: Technology

Valuation Snapshot

Stable Growth$182,832.87 - $804,340.73$434,826.18
Multi-Stage$118,194.32 - $129,483.89$123,734.39
Blended Fair Value$279,280.29
Current Price$73,800.00
Upside278.43%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.52%15.73%1,753.24702.52898.981,612.211,301.921,278.30403.48403.79649.98603.42
YoY Growth--149.56%-21.85%-44.24%23.83%1.85%216.82%-0.08%-37.88%7.72%48.39%
Dividend Yield--2.27%0.73%0.78%1.34%0.87%2.65%0.53%0.37%0.96%0.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)737,302.00
(-) Cash Dividends Paid (M)266,338.00
(=) Cash Retained (M)470,964.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)147,460.4092,162.7555,297.65
Cash Retained (M)470,964.00470,964.00470,964.00
(-) Cash Required (M)-147,460.40-92,162.75-55,297.65
(=) Excess Retained (M)323,503.60378,801.25415,666.35
(/) Shares Outstanding (M)180.64180.64180.64
(=) Excess Retained per Share1,790.852,096.972,301.05
LTM Dividend per Share1,474.401,474.401,474.40
(+) Excess Retained per Share1,790.852,096.972,301.05
(=) Adjusted Dividend3,265.253,571.373,775.45
WACC / Discount Rate6.39%6.39%6.39%
Growth Rate4.52%5.52%6.52%
Fair Value$182,832.87$434,826.18$804,340.73
Upside / Downside147.74%489.20%989.89%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)737,302.00778,020.05820,986.78866,326.38914,169.90964,655.61993,595.28
Payout Ratio36.12%46.90%57.67%68.45%79.22%90.00%92.50%
Projected Dividends (M)266,338.00364,880.98473,495.88592,994.61724,248.04868,190.05919,075.63

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.39%6.39%6.39%
Growth Rate4.52%5.52%6.52%
Year 1 PV (M)339,717.67342,967.85346,218.04
Year 2 PV (M)410,440.32418,331.51426,297.84
Year 3 PV (M)478,576.62492,444.53506,577.79
Year 4 PV (M)544,195.53565,322.27587,058.25
Year 5 PV (M)607,364.43636,979.94667,739.60
PV of Terminal Value (M)18,970,564.1719,895,581.9720,856,336.55
Equity Value (M)21,350,858.7422,351,628.0723,390,228.06
Shares Outstanding (M)180.64180.64180.64
Fair Value$118,194.32$123,734.39$129,483.89
Upside / Downside60.15%67.66%75.45%

High-Yield Dividend Screener

« Prev Page 10 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BNGA.JKPT Bank CIMB Niaga Tbk8.91%$157.7256.96%
QIGD.QAQatari Investors Group Q.S.C.8.91%$0.1397.17%
MCS-R.BKM.C.S. Steel Public Company Limited8.90%$0.7434.29%
0QR1.LSchweiter Technologies AG8.89%$22.4090.72%
0816.HKJinmao Property Services Co., Limited8.88%$0.2355.27%
3492.TMIRARTH Real Estate Investment Corporation8.88%$8,301.0988.12%
3998.HKBosideng International Holdings Limited8.86%$0.4070.17%
PJP.WAPJP Makrum S.A.8.86%$1.4265.03%
603565.SSShanghai Zhonggu Logistics Co., Ltd.8.84%$0.8987.23%
ALVAP.PAKumulus Vape S.A.8.83%$0.3724.09%
IPS.PAIpsos S.A.8.83%$2.9938.93%
RFF.AXRural Funds Group8.83%$0.1715.19%
KOV.AXKorvest Ltd8.81%$1.2460.47%
0QUS.LG5 Entertainment AB (publ)8.80%$8.0594.74%
9620.SRBalsm Alofoq Medical Co.8.80%$2.4063.98%
PPM.AXPepper Money Limited8.80%$0.2044.77%
VK.PAVallourec S.A.8.80%$1.4183.22%
BBNI.JKPT Bank Negara Indonesia (Persero) Tbk8.79%$374.4666.86%
KJL.BKKijcharoen Engineering Electric Public Company Limited8.79%$0.5473.06%
0856.HKVSTECS Holdings Limited8.78%$0.7147.24%
BA-R.BKBangkok Airways Public Company Limited8.78%$1.3083.23%
PFRM3.SAProfarma Distribuidora de Produtos Farmacêuticos S.A.8.78%$0.7478.88%
0001.HKCK Hutchison Holdings Limited8.77%$4.7359.96%
NOBLE-R.BKNoble Development Public Company Limited8.75%$0.1927.34%
RANA.OLRana Gruber ASA8.75%$6.7583.80%
PDG.BKProdigy Public Company Limited8.74%$0.2690.35%
WHC.AXWhitehaven Coal Limited8.74%$0.6856.57%
DLTA.JKPT Delta Djakarta Tbk8.73%$175.4299.09%
8371.HKTaste Gourmet Group Limited8.70%$0.1853.44%
TRAN.BACompañía de Transporte de Energía Eléctrica en Alta Tensión Transener S.A.8.70%$301.7991.83%
0257.HKChina Everbright Environment Group Limited8.69%$0.4235.73%
EMB.AXEmbelton Limited8.69%$0.7069.10%
HP3A.DERingmetall SE8.69%$0.2438.33%
RDTX.JKPT Roda Vivatex Tbk8.69%$1,103.9395.63%
S56.SISamudera Shipping Line Ltd8.69%$0.1060.61%
1307.TWSan Fang Chemical Industry Co., Ltd.8.68%$2.7091.10%
ASIZ.LAberforth Split Level Income ZDP 20248.68%$11.0447.29%
PIC.AXPerpetual Equity Investment Company Limited8.68%$0.1197.90%
CPHN.SWCPH Chemie + Papier Holding AG8.66%$5.9989.84%
JIN.AXJumbo Interactive Limited8.66%$0.9974.11%
PM-R.BKPremier Marketing Public Company Limited8.66%$1.0390.60%
0546.HKFufeng Group Limited8.65%$0.7030.72%
ITB.DEImperial Brands PLC8.65%$3.0955.77%
LOGG3.SALOG Commercial Properties e Participações S.A.8.64%$2.1949.79%
5547.TWOJioushun Construction Co., Ltd.8.63%$2.2658.13%
TWD.AXTamawood Limited8.62%$0.2480.43%
UNITED.HEUnited Bankers Oyj8.60%$1.6153.91%
DDR.AXDicker Data Limited8.58%$0.8796.73%
PATO.BKPato Chemical Industry Public Company Limited8.58%$0.6098.05%
0371.HKBeijing Enterprises Water Group Limited8.56%$0.2164.00%