Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Yuhan Corporation (000100.KS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$153,882.90 - $181,304.97$169,907.06
Multi-Stage$43,184.81 - $47,315.60$45,211.97
Blended Fair Value$107,559.51
Current Price$119,100.00
Upside-9.69%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.20%7.48%430.72365.38349.45334.19318.65304.31291.28277.99275.30241.70
YoY Growth--17.88%4.56%4.57%4.87%4.72%4.47%4.78%0.98%13.90%15.41%
Dividend Yield--0.39%0.46%0.73%0.63%0.59%0.81%0.77%0.84%0.87%0.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)68,133.11
(-) Cash Dividends Paid (M)37,481.12
(=) Cash Retained (M)30,651.99
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13,626.628,516.645,109.98
Cash Retained (M)30,651.9930,651.9930,651.99
(-) Cash Required (M)-13,626.62-8,516.64-5,109.98
(=) Excess Retained (M)17,025.3622,135.3525,542.00
(/) Shares Outstanding (M)74.6374.6374.63
(=) Excess Retained per Share228.13296.60342.25
LTM Dividend per Share502.22502.22502.22
(+) Excess Retained per Share228.13296.60342.25
(=) Adjusted Dividend730.35798.82844.47
WACC / Discount Rate5.21%5.21%5.21%
Growth Rate5.35%6.35%7.35%
Fair Value$153,882.90$169,907.06$181,304.97
Upside / Downside29.20%42.66%52.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)68,133.1172,458.8177,059.1481,951.5587,154.5692,687.9295,468.55
Payout Ratio55.01%62.01%69.01%76.00%83.00%90.00%92.50%
Projected Dividends (M)37,481.1244,931.1953,176.1862,286.9872,340.3183,419.1388,308.41

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.21%5.21%5.21%
Growth Rate5.35%6.35%7.35%
Year 1 PV (M)42,306.3042,707.8943,109.47
Year 2 PV (M)47,144.5448,043.8048,951.56
Year 3 PV (M)51,995.8553,490.6255,013.78
Year 4 PV (M)56,860.2759,050.1361,302.65
Year 5 PV (M)61,737.8264,724.1467,824.91
PV of Terminal Value (M)2,962,869.723,106,186.593,254,996.48
Equity Value (M)3,222,914.493,374,203.173,531,198.85
Shares Outstanding (M)74.6374.6374.63
Fair Value$43,184.81$45,211.97$47,315.60
Upside / Downside-63.74%-62.04%-60.27%

High-Yield Dividend Screener

« Prev Page 12 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SOThe Southern Company3.09%$2.6967.01%
CFRCullen/Frost Bankers, Inc.3.08%$3.9439.68%
CMSCMS Energy Corporation3.08%$2.1762.27%
SJWSJW Group3.08%$1.6052.08%
SNVSynovus Financial Corp.3.08%$1.5427.05%
0HCT.LAlliant Energy Corporation3.07%$1.9962.84%
0M3L.LZions Bancorporation, National Association3.07%$1.7931.01%
IVZInvesco Ltd.3.07%$0.8335.83%
SWXSouthwest Gas Holdings, Inc.3.07%$2.4638.44%
PEGPublic Service Enterprise Group Incorporated3.06%$2.4859.65%
CASSCass Information Systems, Inc.3.05%$1.2452.58%
CIVBCivista Bancshares, Inc.3.05%$0.6725.26%
TXNTexas Instruments Incorporated3.05%$5.4198.14%
CTRECareTrust REIT, Inc.3.04%$1.1089.62%
UCBUnited Community Banks, Inc.3.04%$0.9536.76%
DRIDarden Restaurants, Inc.3.03%$5.6860.69%
HMNHorace Mann Educators Corporation3.02%$1.3634.55%
VGVenture Global, Inc.3.02%$0.2124.09%
HFBLHome Federal Bancorp, Inc. of Louisiana3.01%$0.5435.96%
TOWNTowneBank3.01%$1.0045.24%
GBCIGlacier Bancorp, Inc.3.00%$1.3464.06%
MBWMMercantile Bank Corporation3.00%$1.4327.14%
PPLPPL Corporation3.00%$1.0571.70%
DTSQDT Cloud Star Acquisition Corporation2.99%$0.3287.02%
EBMTEagle Bancorp Montana, Inc.2.99%$0.5833.76%
INDBIndependent Bank Corp.2.99%$2.1935.86%
ESSAESSA Bancorp, Inc.2.98%$0.6139.75%
RDNRadian Group Inc.2.98%$1.0725.60%
0K0X.LMetLife, Inc.2.96%$2.3641.08%
CUBBCustomers Bancorp, Inc 5.375% S2.96%$0.6612.54%
HBBHamilton Beach Brands Holding Company2.96%$0.4720.02%
SDSandRidge Energy, Inc.2.96%$0.4424.38%
STRWStrawberry Fields REIT LLC2.95%$0.3870.76%
INGRIngredion Incorporated2.94%$3.2332.02%
JWNNordstrom, Inc.2.94%$0.7342.03%
PKBKParke Bancorp, Inc.2.94%$0.7125.08%
0JW2.LM&T Bank Corporation2.93%$5.9133.38%
EIGEmployers Holdings, Inc.2.93%$1.2648.48%
MYEMyers Industries, Inc.2.93%$0.5573.41%
RMRegional Management Corp.2.93%$1.1528.16%
HSYThe Hershey Company2.92%$5.3379.75%
STZConstellation Brands, Inc.2.92%$4.1259.24%
AROCArchrock, Inc.2.91%$0.7751.05%
JXNJackson Financial Inc.2.91%$3.1338.19%
OSPNOneSpan Inc.2.91%$0.3623.87%
0LC6.LSysco Corporation2.90%$2.1055.57%
EXEExpand Energy Corporation2.89%$3.1787.89%
PGThe Procter & Gamble Company2.89%$4.0959.50%
RESRPC, Inc.2.89%$0.1672.96%
0M1R.LXcel Energy Inc.2.88%$2.1665.69%