Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

INVENI Co., Ltd. (015360.KS)

Company Dividend Discount ModelIndustry: Regulated GasSector: Utilities

Valuation Snapshot

Stable Growth$160,693.34 - $241,616.67$198,970.01
Multi-Stage$262,105.32 - $288,191.12$274,895.22
Blended Fair Value$236,932.61
Current Price$61,000.00
Upside288.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS25.78%11.69%4,657.7311,271.352,218.941,972.391,725.841,479.291,751.362,965.091,467.401,476.45
YoY Growth---58.68%407.96%12.50%14.29%16.67%-15.53%-40.93%102.06%-0.61%-4.28%
Dividend Yield--10.14%29.28%6.98%5.45%5.12%5.05%4.27%6.99%3.96%3.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)81,528.02
(-) Cash Dividends Paid (M)12,843.00
(=) Cash Retained (M)68,685.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16,305.6010,191.006,114.60
Cash Retained (M)68,685.0268,685.0268,685.02
(-) Cash Required (M)-16,305.60-10,191.00-6,114.60
(=) Excess Retained (M)52,379.4158,494.0162,570.41
(/) Shares Outstanding (M)4.334.334.33
(=) Excess Retained per Share12,109.4513,523.0614,465.48
LTM Dividend per Share2,969.142,969.142,969.14
(+) Excess Retained per Share12,109.4513,523.0614,465.48
(=) Adjusted Dividend15,078.5816,492.2017,434.61
WACC / Discount Rate8.21%8.21%8.21%
Growth Rate-1.08%-0.08%0.92%
Fair Value$160,693.34$198,970.01$241,616.67
Upside / Downside163.43%226.18%296.09%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)81,528.0281,466.1581,404.3481,342.5781,280.8581,219.1883,655.75
Payout Ratio15.75%30.60%45.45%60.30%75.15%90.00%92.50%
Projected Dividends (M)12,843.0024,930.5136,999.6749,050.5061,083.0373,097.2677,381.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.21%8.21%8.21%
Growth Rate-1.08%-0.08%0.92%
Year 1 PV (M)22,809.1623,039.7323,270.30
Year 2 PV (M)30,970.9131,600.2332,235.88
Year 3 PV (M)37,564.5038,715.2439,889.25
Year 4 PV (M)42,798.9144,555.9046,366.44
Year 5 PV (M)46,858.8149,275.6051,791.10
PV of Terminal Value (M)952,734.301,001,872.561,053,017.72
Equity Value (M)1,133,736.581,189,059.261,246,570.69
Shares Outstanding (M)4.334.334.33
Fair Value$262,105.32$274,895.22$288,191.12
Upside / Downside329.68%350.65%372.44%

High-Yield Dividend Screener

« Prev Page 103 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
300408.SZChaozhou Three-Circle (Group) Co.,Ltd.0.83%$0.3828.62%
3484.TTenpo Innovation CO.,LTD.0.83%$9.9713.59%
353200.KSDAEDUCK ELECTRONICS Co., Ltd.0.83%$400.2878.17%
357780.KQSoulbrain Co., Ltd.0.83%$2,325.5726.44%
600163.SSZhongmin Energy Co., Ltd.0.83%$0.0414.96%
603297.SSNingbo Yongxin Optics Co.,Ltd0.83%$0.8744.04%
603344.SSCinderson Tech (Suzhou) Co., Ltd.0.83%$0.3131.21%
603755.SSQingdao Richen Foods Co., Ltd.0.83%$0.3040.12%
605123.SSWuxi Paike New Materials Technology Co.,Ltd.0.83%$0.8640.88%
6624.TWOEver-Clear Environmental Eng. Corp.0.83%$0.5443.67%
GYL.OLGyldendal ASA0.83%$3.925.79%
HHGCHHG Capital Corporation0.83%$0.0931.96%
000425.SZXCMG Construction Machinery Co., Ltd.0.82%$0.1016.53%
0522.HKASMPT Limited0.82%$0.6778.47%
300439.SZMedicalsystem Biotechnology Co., Ltd.0.82%$0.0832.74%
300634.SZRichinfo Technology Co., Ltd.0.82%$0.2140.12%
300703.SZCre8 Direct (NingBo) Co., Ltd.0.82%$0.2028.25%
300871.SZHvsen Biotechnology Co., Ltd.0.82%$0.1715.92%
5285.KLSime Darby Plantation Berhad0.82%$0.0511.78%
600038.SSAvicopter Plc0.82%$0.3042.43%
600097.SSShanghai Kaichuang Marine International Co., Ltd.0.82%$0.0921.30%
600584.SSJCET Group Co., Ltd.0.82%$0.3036.16%
600787.SSCMST Development Co.,Ltd.0.82%$0.0521.59%
688510.SSWuxi Hyatech Co.,Ltd.0.82%$0.2251.21%
ALLHB.PALes Hôtels Baverez S.A.0.82%$0.6015.34%
AONAon plc0.82%$2.8322.49%
IAR-B.STIAR Systems Group AB (publ)0.82%$1.4726.71%
000738.SZAecc Aero-Engine Control Co.,Ltd.0.81%$0.1743.46%
000833.SZGuangxi Yuegui Guangye Holdings Co., Ltd.0.81%$0.1625.49%
002889.SZShenzhen Easttop Supply Chain Management Co., Ltd.0.81%$0.1230.64%
002979.SZChina Leadshine Technology Co., Ltd.0.81%$0.3449.51%
300037.SZShenzhen Capchem Technology Co., Ltd.0.81%$0.4232.43%
300444.SZBeijing SOJO Electric Co., Ltd.0.81%$0.0869.59%
300918.SZShandong Nanshan Zhishang Sci-Tech Co.,Ltd.0.81%$0.1541.07%
603022.SSShanghai Xintonglian Packaging Co., Ltd.0.81%$0.0831.63%
603166.SSGUILIN FUDA Co.,Ltd.0.81%$0.1327.96%
688689.SSChangzhou Galaxy Century Microelectronics Co.,Ltd.0.81%$0.2340.07%
688786.SSJiangxi Yuean Advanced Materials Co.,Ltd.0.81%$0.2343.35%
KIJA.JKPT Kawasan Industri Jababeka Tbk0.81%$1.6922.92%
VTRUVitru Limited0.81%$0.074.55%
002156.SZTongfu Microelectronics Co.,Ltd0.80%$0.3046.36%
002950.SZAllmed Medical Products Co., Ltd0.80%$0.0911.97%
003960.KSSajodaerim Corporation0.80%$295.033.88%
0DWV.LcBrain A/S0.80%$0.9015.53%
2536.HKPalasino Holdings Limited0.80%$0.0258.64%
300855.SZJiangsu ToLand Alloy Co.,Ltd0.80%$0.2677.09%
3867.KLMalaysian Pacific Industries Berhad0.80%$0.2528.08%
600635.SSShanghai Dazhong Public Utilities(Group) Co.,Ltd.0.80%$0.0526.60%
603366.SSSolareast Holdings Co., Ltd.0.80%$0.0834.34%
603798.SSQingdao Copton Technology Company Limited0.80%$0.1364.02%