Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

LS Eco Energy Ltd. (229640.KS)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$211,686.97 - $249,517.57$233,781.38
Multi-Stage$126,564.80 - $139,215.46$132,769.13
Blended Fair Value$183,275.26
Current Price$34,550.00
Upside430.46%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.96%0.00%252.10268.06230.93218.99366.57197.90194.27220.90150.51138.36
YoY Growth---5.95%16.08%5.45%-40.26%85.22%1.87%-12.06%46.77%8.78%0.00%
Dividend Yield--0.83%1.41%3.34%2.65%4.69%2.90%3.23%3.00%2.14%2.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)40,368.76
(-) Cash Dividends Paid (M)8,457.78
(=) Cash Retained (M)31,910.97
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,073.755,046.093,027.66
Cash Retained (M)31,910.9731,910.9731,910.97
(-) Cash Required (M)-8,073.75-5,046.09-3,027.66
(=) Excess Retained (M)23,837.2226,864.8828,883.31
(/) Shares Outstanding (M)31.4231.4231.42
(=) Excess Retained per Share758.78855.15919.40
LTM Dividend per Share269.23269.23269.23
(+) Excess Retained per Share758.78855.15919.40
(=) Adjusted Dividend1,028.001,124.381,188.63
WACC / Discount Rate2.94%2.94%2.94%
Growth Rate2.96%3.96%4.96%
Fair Value$211,686.97$233,781.38$249,517.57
Upside / Downside512.70%576.65%622.19%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)40,368.7641,967.4343,629.4245,357.2247,153.4549,020.8150,491.44
Payout Ratio20.95%34.76%48.57%62.38%76.19%90.00%92.50%
Projected Dividends (M)8,457.7814,588.3221,191.1528,294.0735,926.3444,118.7346,704.58

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.94%2.94%2.94%
Growth Rate2.96%3.96%4.96%
Year 1 PV (M)14,035.4714,171.7914,308.11
Year 2 PV (M)19,615.4419,998.3220,384.90
Year 3 PV (M)25,197.6825,939.0426,694.79
Year 4 PV (M)30,782.2131,995.6433,244.59
Year 5 PV (M)36,369.0238,169.8340,041.28
PV of Terminal Value (M)3,850,064.984,040,700.934,238,814.66
Equity Value (M)3,976,064.814,170,975.544,373,488.32
Shares Outstanding (M)31.4231.4231.42
Fair Value$126,564.80$132,769.13$139,215.46
Upside / Downside266.32%284.28%302.94%

High-Yield Dividend Screener

« Prev Page 11 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3719.KLPanasonic Manufacturing Malaysia Berhad8.56%$0.6385.80%
GNG.AXGR Engineering Services Limited8.56%$0.3899.06%
078930.KSGS Holdings Corp.8.55%$4,726.0078.57%
2388.HKBOC Hong Kong (Holdings) Limited8.55%$3.4447.81%
CRTO.PACaisse Régionale de Crédit Agricole Mutuel de La Touraine et du Poitou Société Coopérative8.54%$9.4831.11%
MARK.JKPT Mark Dynamics Indonesia Tbk8.54%$70.0098.69%
TWEKA.ASTKH Group N.V.8.54%$3.1870.93%
0DTI.LBonheur ASA8.53%$23.2642.29%
1502.HKFinancial Street Property Co., Limited8.52%$0.1758.63%
FOYRK.ATFourlis Holdings S.A.8.52%$0.3765.80%
2491.TValueCommerce Co., Ltd.8.51%$56.6140.75%
6355.TSumitomo Precision Products Co., Ltd.8.51%$310.088.45%
DREIT.BKDusit Thani Freehold and Leasehold Real Estate Investment Trust8.50%$0.4298.66%
6862.HKHaidilao International Holding Ltd.8.49%$1.2276.09%
015890.KSTaekyung Industry.Co., Ltd.8.48%$416.7845.41%
3983.HKChina BlueChemical Ltd.8.48%$0.2140.13%
3292.TAEON REIT Investment Corporation8.45%$11,596.4988.85%
CIEL3.SACielo S.A.8.44%$0.4973.05%
ASGR.JKPT Astra Graphia Tbk8.43%$99.0056.73%
JWW.WAJWW Invest S.A.8.43%$0.2543.64%
3488.TCENTRAL REIT Investment Corporation8.42%$9,789.7772.08%
GUNKUL-R.BKGunkul Engineering Public Company Limited8.42%$0.1678.57%
1333.HKBreton Technology Co. Ltd.8.41%$2.3574.43%
DRM.TODream Unlimited Corp.8.41%$1.6484.81%
ALEXA.PAExacompta Clairefontaine S.A.8.40%$14.2037.48%
RANI3.SAIrani Papel e Embalagem S.A.8.40%$0.7343.32%
SPALI-R.BKSupalai Public Company Limited8.39%$1.4357.89%
5141.KLDayang Enterprise Holdings Bhd8.38%$0.1487.12%
600020.SSHenan Zhongyuan Expressway Company Limited8.37%$0.3678.65%
MASQ.AEMashreqbank PSC8.37%$21.4252.51%
PROX.BRProximus PLC8.37%$0.6033.92%
0R9T.LEquasens S.A.8.36%$3.7571.00%
6212.TWOLi Ming Development Construction Co., Ltd.8.34%$3.4547.85%
SNNP.BKSrinanaporn Marketing Public Company Limited8.33%$0.6192.23%
VLK.ASVan Lanschot Kempen N.V.8.32%$4.4268.64%
600894.SSGuangzhou Guangri Stock Co.,Ltd.8.31%$0.7798.07%
ORC-B.VOrca Energy Group Inc.8.31%$0.2935.79%
ADMF.JKPT Adira Dinamika Multi Finance Tbk8.30%$703.1157.11%
0QPJ.LCembra Money Bank AG8.29%$8.2371.08%
QDT.PAQuadient S.A.8.29%$1.2035.65%
VPK.ASKoninklijke Vopak N.V.8.29%$3.1639.83%
DP4B.DEA.P. Møller - Mærsk A/S8.27%$165.1637.01%
ECP.AXECP Emerging Growth Limited8.27%$0.0924.35%
PHOL.BKPhol Dhanya Public Company Limited8.27%$0.2371.53%
ASDM.JKPT Asuransi Dayin Mitra Tbk8.26%$50.0060.31%
000320.KSNOROO Holdings Co., Ltd.8.25%$1,700.3753.43%
IMCD.ASIMCD N.V.8.25%$6.4669.83%
NELY.JKPT Pelayaran Nelly Dwi Putri Tbk8.25%$38.3052.05%
WGB.AXWAM Global Limited8.25%$0.2014.48%
HM1.AXHearts and Minds Investments Limited8.24%$0.2643.45%