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

SK Securities Co., Ltd. (001515.KS)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

Valuation Snapshot

Stable Growth$56.05 - $78.88$67.38
Multi-Stage$80.37 - $88.28$84.25
Blended Fair Value$75.81
Current Price$2,710.00
Upside-97.20%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-28.79%0.00%2.075.0915.2710.5911.2811.280.000.000.000.00
YoY Growth---59.44%-66.67%44.17%-6.08%-0.01%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.13%0.23%0.56%0.28%0.23%0.57%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,663.84
(-) Cash Dividends Paid (M)437.37
(=) Cash Retained (M)3,226.47
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)732.77457.98274.79
Cash Retained (M)3,226.473,226.473,226.47
(-) Cash Required (M)-732.77-457.98-274.79
(=) Excess Retained (M)2,493.702,768.492,951.68
(/) Shares Outstanding (M)414.15414.15414.15
(=) Excess Retained per Share6.026.687.13
LTM Dividend per Share1.061.061.06
(+) Excess Retained per Share6.026.687.13
(=) Adjusted Dividend7.087.748.18
WACC / Discount Rate10.37%10.37%10.37%
Growth Rate-2.00%-1.00%0.00%
Fair Value$56.05$67.38$78.88
Upside / Downside-97.93%-97.51%-97.09%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,663.843,627.203,590.933,555.023,519.473,484.283,588.81
Payout Ratio11.94%27.55%43.16%58.78%74.39%90.00%92.50%
Projected Dividends (M)437.37999.301,549.942,089.472,618.053,135.853,319.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.37%10.37%10.37%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)896.23905.37914.52
Year 2 PV (M)1,246.701,272.271,298.10
Year 3 PV (M)1,507.321,553.931,601.50
Year 4 PV (M)1,693.831,764.031,836.40
Year 5 PV (M)1,819.581,914.332,012.99
PV of Terminal Value (M)26,121.1027,481.2928,897.56
Equity Value (M)33,284.7634,891.2336,561.05
Shares Outstanding (M)414.15414.15414.15
Fair Value$80.37$84.25$88.28
Upside / Downside-97.03%-96.89%-96.74%

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%