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

DB Securities Co., Ltd. (016610.KS)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$44,562.55 - $261,877.00$82,155.70
Multi-Stage$33,173.45 - $36,336.83$34,725.81
Blended Fair Value$58,440.76
Current Price$8,290.00
Upside604.95%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.69%31.92%212.27181.93527.11321.61270.23269.94116.0713.3013.30116.07
YoY Growth--16.68%-65.49%63.90%19.02%0.11%132.57%772.93%0.00%-88.54%772.93%
Dividend Yield--3.98%4.34%13.13%4.81%4.47%8.95%2.38%0.32%0.37%2.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)53,641.90
(-) Cash Dividends Paid (M)16,222.35
(=) Cash Retained (M)37,419.55
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10,728.386,705.244,023.14
Cash Retained (M)37,419.5537,419.5537,419.55
(-) Cash Required (M)-10,728.38-6,705.24-4,023.14
(=) Excess Retained (M)26,691.1730,714.3133,396.41
(/) Shares Outstanding (M)40.3140.3140.31
(=) Excess Retained per Share662.13761.93828.46
LTM Dividend per Share402.43402.43402.43
(+) Excess Retained per Share662.13761.93828.46
(=) Adjusted Dividend1,064.551,164.361,230.89
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate4.38%5.38%6.38%
Fair Value$44,562.55$82,155.70$261,877.00
Upside / Downside437.55%891.02%3,058.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)53,641.9056,526.2359,565.6462,768.4966,143.5669,700.1071,791.10
Payout Ratio30.24%42.19%54.15%66.10%78.05%90.00%92.50%
Projected Dividends (M)16,222.3523,850.4232,251.9141,487.9551,623.9862,730.0966,406.77

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate4.38%5.38%6.38%
Year 1 PV (M)22,105.3522,317.1322,528.91
Year 2 PV (M)27,704.9928,238.4028,776.89
Year 3 PV (M)33,031.3133,989.8234,966.69
Year 4 PV (M)38,094.0039,574.9841,098.72
Year 5 PV (M)42,902.4744,997.4047,173.37
PV of Terminal Value (M)1,173,424.951,230,723.291,290,238.38
Equity Value (M)1,337,263.071,399,841.011,464,782.97
Shares Outstanding (M)40.3140.3140.31
Fair Value$33,173.45$34,725.81$36,336.83
Upside / Downside300.16%318.89%338.32%

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%