Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

COWAY Co., Ltd. (021240.KS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$520,360.79 - $1,585,774.03$1,486,057.09
Multi-Stage$233,945.04 - $256,180.58$244,857.70
Blended Fair Value$865,457.39
Current Price$98,500.00
Upside778.64%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-17.73%-2.30%1,363.731,313.221,262.571,212.070.003,618.343,214.205,696.732,896.042,065.17
YoY Growth--3.85%4.01%4.17%0.00%-100.00%12.57%-43.58%96.71%40.23%20.01%
Dividend Yield--1.68%2.30%2.40%1.77%0.00%6.26%3.37%6.34%3.01%2.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)574,642.38
(-) Cash Dividends Paid (M)189,121.02
(=) Cash Retained (M)385,521.36
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)114,928.4871,830.3043,098.18
Cash Retained (M)385,521.36385,521.36385,521.36
(-) Cash Required (M)-114,928.48-71,830.30-43,098.18
(=) Excess Retained (M)270,592.88313,691.06342,423.18
(/) Shares Outstanding (M)71.8371.8371.83
(=) Excess Retained per Share3,766.964,366.934,766.92
LTM Dividend per Share2,632.782,632.782,632.78
(+) Excess Retained per Share3,766.964,366.934,766.92
(=) Adjusted Dividend6,399.746,999.717,399.70
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate5.15%6.15%7.15%
Fair Value$520,360.79$1,486,057.09$1,585,774.03
Upside / Downside428.29%1,408.69%1,509.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)574,642.38609,990.34647,512.67687,343.10729,623.62774,504.94797,740.09
Payout Ratio32.91%44.33%55.75%67.16%78.58%90.00%92.50%
Projected Dividends (M)189,121.02270,401.80360,966.61461,650.09573,354.41697,054.45737,909.59

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate5.15%6.15%7.15%
Year 1 PV (M)251,637.64254,030.74256,423.84
Year 2 PV (M)312,607.29318,581.42324,612.09
Year 3 PV (M)372,058.32382,774.53393,694.56
Year 4 PV (M)430,018.65446,611.57463,680.13
Year 5 PV (M)486,515.71510,094.01534,577.72
PV of Terminal Value (M)14,952,194.8615,676,831.9616,429,295.45
Equity Value (M)16,805,032.4617,588,924.2318,402,283.80
Shares Outstanding (M)71.8371.8371.83
Fair Value$233,945.04$244,857.70$256,180.58
Upside / Downside137.51%148.59%160.08%

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%