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

Ncsoft Corporation (036570.KS)

Company Dividend Discount ModelIndustry: Electronic Gaming & MultimediaSector: Technology

Valuation Snapshot

Stable Growth$314,984.37 - $692,648.12$453,026.13
Multi-Stage$1,391,458.51 - $1,540,299.08$1,464,360.89
Blended Fair Value$958,693.51
Current Price$216,000.00
Upside343.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-12.59%18.18%3,277.396,993.996,135.459,084.135,546.106,423.287,976.144,183.313,096.783,539.06
YoY Growth---53.14%13.99%-32.46%63.79%-13.66%-19.47%90.67%35.09%-12.50%473.62%
Dividend Yield--2.19%3.40%1.65%1.94%0.64%0.99%1.63%1.00%1.02%1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)341,592.84
(-) Cash Dividends Paid (M)28,314.46
(=) Cash Retained (M)313,278.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)68,318.5742,699.1125,619.46
Cash Retained (M)313,278.38313,278.38313,278.38
(-) Cash Required (M)-68,318.57-42,699.11-25,619.46
(=) Excess Retained (M)244,959.81270,579.27287,658.91
(/) Shares Outstanding (M)19.4019.4019.40
(=) Excess Retained per Share12,629.5613,950.4414,831.03
LTM Dividend per Share1,459.831,459.831,459.83
(+) Excess Retained per Share12,629.5613,950.4414,831.03
(=) Adjusted Dividend14,089.3915,410.2716,290.86
WACC / Discount Rate0.83%0.83%0.83%
Growth Rate-3.49%-2.49%-1.49%
Fair Value$314,984.37$453,026.13$692,648.12
Upside / Downside45.83%109.73%220.67%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)341,592.84333,085.26324,789.57316,700.49308,812.87301,121.70310,155.35
Payout Ratio8.29%24.63%40.97%57.32%73.66%90.00%92.50%
Projected Dividends (M)28,314.4682,042.77133,077.24181,518.72227,464.74271,009.53286,893.70

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.83%0.83%0.83%
Growth Rate-3.49%-2.49%-1.49%
Year 1 PV (M)80,535.8881,370.3682,204.85
Year 2 PV (M)128,233.64130,904.83133,603.57
Year 3 PV (M)171,699.37177,092.15182,596.68
Year 4 PV (M)211,208.04220,098.92229,267.59
Year 5 PV (M)247,018.81260,084.43273,697.17
PV of Terminal Value (M)26,149,685.7227,532,827.0828,973,886.00
Equity Value (M)26,988,381.4628,402,377.7829,875,255.86
Shares Outstanding (M)19.4019.4019.40
Fair Value$1,391,458.51$1,464,360.89$1,540,299.08
Upside / Downside544.19%577.94%613.10%

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%