Definitive Analysis
Definitive Analysis

Get Full Access

See Pricing Start Free Trial

GS Holdings Corp. (078930.KS)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$602,458.23 - $1,196,436.59$1,121,236.30
Multi-Stage$189,859.34 - $207,563.39$198,549.64
Blended Fair Value$659,892.97
Current Price$45,950.00
Upside1,336.11%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.17%9.71%4,299.604,965.713,303.991,900.882,686.102,420.922,144.461,981.711,816.721,461.26
YoY Growth---13.41%50.29%73.81%-29.23%10.95%12.89%8.21%9.08%24.33%-14.13%
Dividend Yield--11.68%10.39%8.18%4.33%6.87%6.58%4.04%3.19%3.07%2.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)569,573.00
(-) Cash Dividends Paid (M)447,491.00
(=) Cash Retained (M)122,082.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)113,914.6071,196.6342,717.98
Cash Retained (M)122,082.00122,082.00122,082.00
(-) Cash Required (M)-113,914.60-71,196.63-42,717.98
(=) Excess Retained (M)8,167.4050,885.3879,364.03
(/) Shares Outstanding (M)94.6894.6894.68
(=) Excess Retained per Share86.27537.47838.27
LTM Dividend per Share4,726.554,726.554,726.55
(+) Excess Retained per Share86.27537.47838.27
(=) Adjusted Dividend4,812.825,264.025,564.82
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate5.50%6.50%7.50%
Fair Value$602,458.23$1,121,236.30$1,196,436.59
Upside / Downside1,211.12%2,340.12%2,503.78%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)569,573.00606,595.25646,023.94688,015.49732,736.50780,364.37803,775.30
Payout Ratio78.57%80.85%83.14%85.43%87.71%90.00%92.50%
Projected Dividends (M)447,491.00490,449.48537,101.90587,747.00642,706.70702,327.93743,492.15

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)456,866.20461,196.69465,527.17
Year 2 PV (M)466,064.70474,941.92483,902.89
Year 3 PV (M)475,088.69488,726.78502,623.40
Year 4 PV (M)483,940.38502,551.36521,694.04
Year 5 PV (M)492,621.91516,415.74541,120.21
PV of Terminal Value (M)15,600,541.1616,354,053.1317,136,403.78
Equity Value (M)17,975,123.0418,797,885.6119,651,271.49
Shares Outstanding (M)94.6894.6894.68
Fair Value$189,859.34$198,549.64$207,563.39
Upside / Downside313.19%332.10%351.72%

High-Yield Dividend Screener

« Prev Page 13 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PCR.WAPCC Rokita S.A.7.82%$5.0595.33%
TQR.BKTQR Public Company Limited7.82%$0.3990.56%
KGI.BKKGI Securities (Thailand) Public Company Limited7.81%$0.3162.80%
PRDA.JKPT Prodia Widyahusada Tbk7.81%$180.5285.06%
AIMIRT.BKAIM Industrial Growth Freehold and Leasehold Real Estate Investment Trust7.80%$0.8581.01%
AKRA.JKPT AKR Corporindo Tbk7.80%$99.8882.20%
SPREME.BKSupreme Distribution Public Company Limited7.80%$0.1190.62%
AYV.PAAyvens7.79%$0.9171.87%
1378.HKChina Hongqiao Group Limited7.78%$2.6556.89%
NRG.PANRJ Group S.A.7.78%$0.6363.81%
D2O.AXDuxton Water Limited7.77%$0.1250.68%
TVO-R.BKThai Vegetable Oil Public Company Limited7.77%$1.7462.11%
C38U.SICapitaLand Integrated Commercial Trust7.76%$0.1874.73%
002839.SZJiangsu Zhangjiagang Rural Commercial Bank Co., Ltd7.75%$0.3544.09%
0710.HKBOE Varitronix Limited7.75%$0.4239.15%
0951.HKChaowei Power Holdings Limited7.75%$0.1120.52%
1681.HKConsun Pharmaceutical Group Limited7.75%$1.2055.92%
AXA.DEAXA S.A.7.75%$3.1752.74%
RND.AXRand Mining Limited7.75%$0.2057.47%
601881.SSChina Galaxy Securities Co., Ltd.7.74%$1.2298.30%
TA1.DETelekom Austria AG7.74%$0.7679.04%
0746.HKLee & Man Chemical Company Limited7.73%$0.4035.48%
NESN.SWNestlé S.A.7.73%$6.0972.83%
2633.HKJacobson Pharma Corporation Limited7.72%$0.1036.63%
000498.SZShandong Hi-Speed Road and Bridge Group Co., Ltd.7.71%$0.4748.64%
0016.HKSun Hung Kai Properties Limited7.71%$7.4556.97%
0QKE.LVontobel Holding AG7.70%$4.4661.99%
HAEK.DEHaemato AG7.70%$1.6385.37%
2688.HKENN Energy Holdings Limited7.68%$5.3950.36%
ASIMAR.BKAsian Marine Services Public Company Limited7.68%$0.1260.54%
SAMS.PASamse S.A.7.68%$10.2556.16%
SEC.AXSpheria Emerging Companies Limited7.68%$0.2215.84%
UVAN.BKUnivanich Palm Oil Public Company Limited7.68%$1.0063.09%
JCT.BKJack Chia Industries (Thailand) Public Company Limited7.67%$6.4483.85%
KFL.NZKingfish Limited7.67%$0.1038.05%
ALRIB.PARiber S.A.7.65%$0.2771.18%
DXI.AXDexus Industria REIT7.65%$0.2117.56%
NISP.JKPT Bank OCBC NISP Tbk7.65%$106.0049.91%
SCG.AXScentre Group7.65%$0.3291.06%
002572.SZSuofeiya Home Collection Co., Ltd.7.62%$1.0488.29%
035000.KSHS Ad Inc.7.62%$648.8381.78%
JMT-R.BKJMT Network Services Public Company Limited7.62%$0.6769.23%
SQU.DEVinci S.A.7.62%$9.2455.99%
0QP2.LZurich Insurance Group AG7.61%$32.4879.70%
BAMI.MIBanco BPM S.p.A.7.61%$1.0080.93%
600795.SSGD Power Development Co.,Ltd7.60%$0.3892.13%
BTI.AXBailador Technology Investments Limited7.60%$0.0934.83%
SMPC.BKSahamitr Pressure Container Public Company Limited7.60%$0.6757.18%
0O33.LOeneo S.A.7.59%$0.7076.88%
BOREO.HEBoreo Oyj7.59%$1.0882.86%