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

Shinyoungwacoal,Inc. (005800.KS)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$26,344.19 - $109,266.59$45,318.08
Multi-Stage$78,917.73 - $87,046.64$82,902.18
Blended Fair Value$64,110.13
Current Price$14,180.00
Upside352.12%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%150.13150.13150.13150.13150.13150.13150.13250.21150.13150.13
YoY Growth--0.00%0.00%0.00%0.00%0.00%0.00%-40.00%66.67%0.00%0.00%
Dividend Yield--1.51%1.60%1.39%1.05%1.54%2.13%1.23%1.84%0.93%1.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,274.90
(-) Cash Dividends Paid (M)1,350.00
(=) Cash Retained (M)6,924.90
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,654.981,034.36620.62
Cash Retained (M)6,924.906,924.906,924.90
(-) Cash Required (M)-1,654.98-1,034.36-620.62
(=) Excess Retained (M)5,269.925,890.536,304.28
(/) Shares Outstanding (M)8.998.998.99
(=) Excess Retained per Share586.04655.05701.06
LTM Dividend per Share150.13150.13150.13
(+) Excess Retained per Share586.04655.05701.06
(=) Adjusted Dividend736.16805.18851.19
WACC / Discount Rate2.80%2.80%2.80%
Growth Rate0.01%1.01%2.01%
Fair Value$26,344.19$45,318.08$109,266.59
Upside / Downside85.78%219.59%670.57%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,274.908,358.378,442.688,527.848,613.868,700.758,961.77
Payout Ratio16.31%31.05%45.79%60.53%75.26%90.00%92.50%
Projected Dividends (M)1,350.002,595.403,865.795,161.546,483.047,830.678,289.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.80%2.80%2.80%
Growth Rate0.01%1.01%2.01%
Year 1 PV (M)2,499.632,524.632,549.62
Year 2 PV (M)3,585.763,657.833,730.61
Year 3 PV (M)4,610.994,750.704,893.20
Year 4 PV (M)5,577.835,804.306,037.58
Year 5 PV (M)6,488.706,819.667,163.99
PV of Terminal Value (M)686,900.96721,936.71758,387.70
Equity Value (M)709,663.88745,493.81782,762.70
Shares Outstanding (M)8.998.998.99
Fair Value$78,917.73$82,902.18$87,046.64
Upside / Downside456.54%484.64%513.87%

High-Yield Dividend Screener

« Prev Page 13 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
CLColgate-Palmolive Company2.88%$2.2462.40%
TCBKTriCo Bancshares2.87%$1.3537.83%
0U6R.LBunge Limited2.86%$3.0531.37%
FBMSThe First Bancshares, Inc.2.86%$0.9739.72%
RILYGB. Riley Financial, Inc. 5.00% Senior Notes due 20262.86%$0.5856.91%
CNSCohen & Steers, Inc.2.85%$1.8156.91%
MRBKMeridian Corporation2.85%$0.4927.85%
AMGNAmgen Inc.2.84%$9.3172.03%
BKHBlack Hills Corporation2.84%$1.9850.60%
GABCGerman American Bancorp, Inc.2.84%$1.1140.35%
HOMBHome Bancshares, Inc.2.84%$0.7934.17%
KOThe Coca-Cola Company2.84%$1.9665.04%
SBFGSB Financial Group, Inc.2.84%$0.6128.02%
TSBKTimberland Bancorp, Inc.2.84%$1.0027.24%
CATYCathay General Bancorp2.83%$1.3831.20%
CWTCalifornia Water Service Group2.83%$1.2253.25%
EBIXEbix, Inc.2.83%$0.0846.85%
CMS-PBConsumers Energy Company2.82%$2.1762.27%
EPRTEssential Properties Realty Trust, Inc.2.82%$0.8570.58%
GPKGraphic Packaging Holding Company2.82%$0.4324.85%
VALSXValue Line Select Growth Fund2.82%$0.8756.29%
CCNECNB Financial Corporation2.81%$0.7235.05%
ORRFOrrstown Financial Services, Inc.2.81%$0.9826.05%
TXNMTXNM Energy, Inc.2.80%$1.6586.75%
STCStewart Information Services Corporation2.79%$1.9554.56%
CVLYCodorus Valley Bancorp, Inc.2.77%$0.6728.98%
KKRSKKR Group Finance Co. IX LLC 4.2.77%$0.497.61%
SHBIShore Bancshares, Inc.2.77%$0.4828.28%
HNNAHennessy Advisors, Inc.2.76%$0.2721.11%
HONEHarborOne Bancorp, Inc.2.76%$0.3351.05%
KMTKennametal Inc.2.76%$0.8065.12%
PNMPNM Resources, Inc.2.76%$1.1257.65%
HWCHancock Whitney Corporation2.75%$1.7731.35%
YOUClear Secure, Inc.2.75%$0.9550.89%
0HE2.LAmeren Corporation2.74%$2.7853.51%
MTDRMatador Resources Company2.74%$1.1918.96%
OFGOFG Bancorp2.74%$1.1225.13%
VLOValero Energy Corporation2.74%$4.5393.65%
YORWThe York Water Company2.73%$0.8762.37%
CCZComcast Holdings Corp.2.72%$1.6326.92%
KKellanova2.72%$2.2762.18%
ADTADT Inc.2.71%$0.2229.95%
AVTAvnet, Inc.2.71%$1.3448.46%
BKUBankUnited, Inc.2.71%$1.2134.19%
CNOBConnectOne Bancorp, Inc.2.71%$0.7148.64%
GBXThe Greenbrier Companies, Inc.2.71%$1.2819.40%
PBHCPathfinder Bancorp, Inc.2.71%$0.3826.39%
TRINTrinity Capital Inc.2.71%$0.4120.50%
RILYNB. Riley Financial, Inc. - 6.502.70%$0.5856.91%
0L5A.LSempra2.69%$2.4172.79%