Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Kolon Plastics, Inc. (138490.KS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$68,826.16 - $227,551.87$213,241.64
Multi-Stage$32,723.38 - $35,853.66$34,259.56
Blended Fair Value$123,750.60
Current Price$6,900.00
Upside1,693.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.92%0.00%159.83179.81144.850.0069.93119.88119.8899.9057.1838.12
YoY Growth---11.11%24.14%0.00%-100.00%-41.67%0.00%20.00%74.71%50.00%0.00%
Dividend Yield--2.81%2.37%1.39%0.00%1.10%4.47%1.93%1.26%0.92%0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)43,693.79
(-) Cash Dividends Paid (M)7,624.39
(=) Cash Retained (M)36,069.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,738.765,461.723,277.03
Cash Retained (M)36,069.4136,069.4136,069.41
(-) Cash Required (M)-8,738.76-5,461.72-3,277.03
(=) Excess Retained (M)27,330.6530,607.6832,792.37
(/) Shares Outstanding (M)38.0438.0438.04
(=) Excess Retained per Share718.49804.63862.07
LTM Dividend per Share200.43200.43200.43
(+) Excess Retained per Share718.49804.63862.07
(=) Adjusted Dividend918.921,005.071,062.50
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.08%6.08%7.08%
Fair Value$68,826.16$213,241.64$227,551.87
Upside / Downside897.48%2,990.46%3,197.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)43,693.7946,351.7349,171.3452,162.4855,335.5758,701.6860,462.73
Payout Ratio17.45%31.96%46.47%60.98%75.49%90.00%92.50%
Projected Dividends (M)7,624.3914,813.8622,849.8031,808.5941,772.7752,831.5155,928.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.08%6.08%7.08%
Year 1 PV (M)13,780.4013,911.5414,042.68
Year 2 PV (M)19,772.8820,151.0020,532.70
Year 3 PV (M)25,605.0626,343.0427,095.06
Year 4 PV (M)31,280.1332,487.9233,730.34
Year 5 PV (M)36,801.2138,585.9140,439.18
PV of Terminal Value (M)1,117,533.011,171,728.501,228,006.49
Equity Value (M)1,244,772.701,303,207.911,363,846.46
Shares Outstanding (M)38.0438.0438.04
Fair Value$32,723.38$34,259.56$35,853.66
Upside / Downside374.25%396.52%419.62%

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%