Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Industrial Bank of Korea (024110.KS)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$562,517.10 - $662,740.45$621,084.86
Multi-Stage$206,581.01 - $226,524.47$216,367.45
Blended Fair Value$418,726.15
Current Price$19,460.00
Upside2,051.73%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.91%11.95%968.781,125.39929.29613.98610.43632.19612.48473.63456.02425.26
YoY Growth---13.92%21.10%51.36%0.58%-3.44%3.22%29.32%3.86%7.23%35.73%
Dividend Yield--6.81%8.46%9.20%5.66%6.66%8.43%4.27%3.09%3.74%3.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,702,818.00
(-) Cash Dividends Paid (M)986,410.00
(=) Cash Retained (M)1,716,408.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)540,563.60337,852.25202,711.35
Cash Retained (M)1,716,408.001,716,408.001,716,408.00
(-) Cash Required (M)-540,563.60-337,852.25-202,711.35
(=) Excess Retained (M)1,175,844.401,378,555.751,513,696.65
(/) Shares Outstanding (M)811.06811.06811.06
(=) Excess Retained per Share1,449.761,699.691,866.32
LTM Dividend per Share1,216.201,216.201,216.20
(+) Excess Retained per Share1,449.761,699.691,866.32
(=) Adjusted Dividend2,665.962,915.893,082.51
WACC / Discount Rate4.69%4.69%4.69%
Growth Rate5.50%6.50%7.50%
Fair Value$562,517.10$621,084.86$662,740.45
Upside / Downside2,790.63%3,091.60%3,305.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,702,818.002,878,501.173,065,603.753,264,867.993,477,084.413,703,094.903,814,187.74
Payout Ratio36.50%47.20%57.90%68.60%79.30%90.00%92.50%
Projected Dividends (M)986,410.001,358,551.531,774,903.882,239,642.152,757,297.433,332,785.413,528,123.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.69%4.69%4.69%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,285,466.141,297,650.651,309,835.17
Year 2 PV (M)1,589,073.151,619,340.531,649,893.45
Year 3 PV (M)1,897,283.401,951,747.592,007,244.25
Year 4 PV (M)2,210,149.832,295,145.962,382,570.36
Year 5 PV (M)2,527,725.892,649,816.002,776,578.78
PV of Terminal Value (M)158,040,101.51165,673,497.50173,599,041.53
Equity Value (M)167,549,799.92175,487,198.23183,725,163.53
Shares Outstanding (M)811.06811.06811.06
Fair Value$206,581.01$216,367.45$226,524.47
Upside / Downside961.57%1,011.86%1,064.05%

High-Yield Dividend Screener

« Prev Page 121 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002239.SZAotecar New Energy Technology Co., Ltd.0.34%$0.0126.73%
002368.SZTaiji Computer Corporation Limited0.34%$0.0823.55%
002617.SZRoshow Technology Co., Ltd.0.34%$0.0319.56%
300300.SZStrait Innovation Internet Co., Ltd.0.34%$0.0584.72%
300398.SZPhiChem Corporation0.34%$0.0813.11%
300421.SZJiangsu LiXing General Steel Ball Co.,Ltd.0.34%$0.1366.39%
300740.SZSYoung Group Co., Ltd.0.34%$0.0820.71%
300826.SZNanJing Research Institute of Surveying, Mapping & Geotechnical Investigation, Co.Ltd0.34%$0.0660.89%
300907.SZKangping Technology (Suzhou) Co., Ltd.0.34%$0.1014.62%
300968.SZGuangdong Green Precision Components Co., Ltd0.34%$0.0582.10%
301200.SZShenzhen Han's CNC Technology Co., Ltd.0.34%$0.4029.43%
3330.HKLingbao Gold Group Company Ltd.0.34%$0.065.25%
601595.SSShanghai Film Co., Ltd.0.34%$0.1035.64%
603048.SSZhejiang Liming Intelligent Manufacturing Co.,Ltd.0.34%$0.0717.14%
603267.SSBeijing Yuanliu Hongyuan Electronic Technology Co., Ltd.0.34%$0.1917.23%
6409.TKITO Corporation0.34%$9.334.88%
6510.TWOChunghwa Precision Test Tech. Co., Ltd.0.34%$7.7924.72%
688239.SSGuizhou Aviation Technical Development Co., Ltd0.34%$0.2325.46%
688456.SSGRIPM Advanced Materials Co., Ltd.0.34%$0.2738.99%
ALII.JKAncara Logistics Indonesia Tbk0.34%$4.5022.56%
ALKEY.PAKeyrus S.A.0.34%$0.0315.83%
IMJS.JKPT Indomobil Multi Jasa Tbk0.34%$0.963.70%
NOBA.STNOBA Bank Group AB0.34%$0.416.70%
NTEA.LNorthern Electric PLC0.34%$0.4516.65%
QGO.BOQgo Finance Ltd.0.34%$0.153.42%
000988.SZHuagong Tech Company Limited0.33%$0.2616.32%
002337.SZTianjin Saixiang Technology Co.,Ltd0.33%$0.0229.47%
002420.SZGuangzhou Echom Sci.&Tech.Co.,Ltd0.33%$0.0316.88%
003720.KSSamYoung Chemical Co.,Ltd0.33%$19.909.33%
218410.KQRFHIC Corporation0.33%$116.6318.67%
2378.HKPrudential plc0.33%$0.4025.46%
300279.SZWuxi Hodgen Technology Co., Ltd.0.33%$0.0217.85%
600081.SSDongfeng Electronic Technology Co.,Ltd.0.33%$0.0441.77%
603019.SSDawning Information Industry Co., Ltd.0.33%$0.2819.53%
603273.SSJiangsu Teeyer Intelligent Equipment Co.,Ltd.0.33%$0.0746.59%
603489.SSBafang Electric (Suzhou) Co.,Ltd.0.33%$0.1029.52%
605111.SSWuxi NCE Power Co., Ltd.0.33%$0.1211.20%
688008.SSMontage Technology Co., Ltd.0.33%$0.3821.45%
688392.SSSBT Ultrasonic Technology0.33%$0.3726.04%
AUNAAuna S.A.0.33%$0.020.63%
CFF.BOCFF Fluid Control Ltd.0.33%$1.937.79%
DPM.AXDpmmetals Cdi 1:1 [dpm]0.33%$0.169.14%
FER.MCFerrovial SE0.33%$0.185.57%
STEF-B.STStendörren Fastigheter AB (publ)0.33%$0.647.27%
002119.SZNingbo Kangqiang Electronics Co., Ltd0.32%$0.0519.54%
002402.SZShenzhen H&T Intelligent Control Co., Ltd.0.32%$0.1218.51%
002537.SZHyUnion Holding Co.,Ltd0.32%$0.0315.56%
0FGL.LNexus AG0.32%$0.2311.69%
300073.SZBeijing Easpring Material Technology CO.,LTD.0.32%$0.1920.02%
300243.SZShandong Ruifeng Chemical Co., Ltd.0.32%$0.0385.81%