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 106 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002860.SZHangzhou Star Shuaier Electric Appliance Co., Ltd.0.74%$0.1021.01%
300012.SZCentre Testing International Group Co. Ltd.0.74%$0.1017.11%
300773.SZLakala Payment Co., Ltd.0.74%$0.2192.60%
3931.HKCALB Group Co., Ltd.0.74%$0.1942.46%
601096.SSHsino Tower Group Co., Ltd.0.74%$0.0324.59%
603787.SSJiangsu Xinri E-Vehicle Co., Ltd.0.74%$0.1040.87%
688136.SSKexing Biopharm Co., Ltd.0.74%$0.2437.10%
688278.SSXiamen Amoytop Biotech Co., Ltd.0.74%$0.6226.86%
688662.SSGuangdong Fuxin Technology Co., Ltd.0.74%$0.3874.38%
COCE3.SACompanhia Energética do Ceará - Coelce0.74%$0.247.09%
NCAP.BKNext Capital Public Company Limited0.74%$0.025.72%
NELLY.STNelly Group AB (publ)0.74%$0.8317.00%
NVTnVent Electric plc0.74%$0.7921.51%
001211.SZSuncha Technology Co., Ltd.0.73%$0.1960.59%
002017.SZEastcompeace Technology Co.,ltd0.73%$0.1651.21%
013890.KSZinus, Inc0.73%$90.004.56%
1885.TTOA Corporation0.73%$20.599.57%
1946.TToenec Corporation0.73%$14.088.65%
2908.TFujicco Co., Ltd.0.73%$11.5229.03%
300173.SZFuneng Oriental Equipment Technology Co., Ltd.0.73%$0.0340.26%
300651.SZJiangsu Jinling Sports Equipment Co.,Ltd.0.73%$0.1566.40%
300979.SZHuali Industrial Group Company Limited0.73%$0.3712.53%
301538.SZShenzhen Jdd Tech New Material Co Ltd0.73%$0.5823.06%
600595.SSHenan Zhongfu Industrial Co.,Ltd0.73%$0.0617.73%
603396.SSYingkou Jinchen Machinery Co., Ltd.0.73%$0.2473.62%
6082.TRIDE ON EXPRESS HOLDINGS Co., Ltd.0.73%$7.4015.33%
688360.SSDamon Technology Group Co.,Ltd.0.73%$0.1634.20%
7532.TPan Pacific International Holdings Corporation0.73%$6.7722.42%
8014.TChori Co., Ltd.0.73%$30.097.62%
BBHI.JKPT Allo Bank Indonesia Tbk0.73%$10.7742.87%
002899.SZImpulse (Qingdao) Health Tech Co.,Ltd.0.72%$0.2039.54%
300371.SZHuizhong Instrumentation Co., Ltd.0.72%$0.0924.77%
300611.SZZhejiang Meili High Technology Co., Ltd.0.72%$0.2028.91%
301020.SZYantai Ishikawa Sealing Technology Co.,Ltd.0.72%$0.1626.27%
3163.TWOBrowave Corporation0.72%$3.0058.42%
4054.TNihon Jyoho Create Co.,Ltd.0.72%$5.0213.31%
600012.SSAnhui Expressway Company Limited0.72%$0.119.20%
600959.SSJiangsu Broadcasting Cable Information Network Corporation Limited0.72%$0.0227.08%
603103.SSHengdian Entertainment Co.,LTD0.72%$0.1282.51%
688513.SSChengdu Easton Biopharmaceuticals Co., Ltd.0.72%$0.4431.88%
BDGI.TOBadger Infrastructure Solutions Ltd.0.72%$0.5331.85%
ICICIBANK.BOICICI Bank Limited0.72%$9.7113.21%
LGT-B.TOLogistec Corporation0.72%$0.4823.59%
PTPP.JKPT PP (Persero) Tbk0.72%$2.995.54%
SSIA.JKPT Surya Semesta Internusa Tbk0.72%$11.9957.64%
SVIK.STStudsvik AB (publ)0.72%$2.0078.65%
WCNWaste Connections, Inc.0.72%$1.2652.24%
000737.SZNorth Copper (Shanxi) Co., Ltd.0.71%$0.1127.70%
0N2H.LLogistea AB (publ)0.71%$0.095.72%
1818.HKZhaojin Mining Industry Company Limited0.71%$0.2319.02%