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

Amorepacific Corporation (090430.KS)

Company Dividend Discount ModelIndustry: Household & Personal ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$21,384.80 - $33,117.36$26,821.98
Multi-Stage$49,087.08 - $54,004.98$51,497.82
Blended Fair Value$39,159.90
Current Price$122,300.00
Upside-67.98%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.97%3.32%914.35681.60987.34794.45992.881,179.591,279.481,579.181,369.97907.92
YoY Growth--34.15%-30.97%24.28%-19.99%-15.83%-7.81%-18.98%15.27%50.89%37.65%
Dividend Yield--0.90%0.53%0.72%0.50%0.38%0.70%0.66%0.50%0.49%0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)158,065.02
(-) Cash Dividends Paid (M)92,271.01
(=) Cash Retained (M)65,794.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)31,613.0019,758.1311,854.88
Cash Retained (M)65,794.0065,794.0065,794.00
(-) Cash Required (M)-31,613.00-19,758.13-11,854.88
(=) Excess Retained (M)34,181.0046,035.8853,939.13
(/) Shares Outstanding (M)69.0269.0269.02
(=) Excess Retained per Share495.22666.98781.48
LTM Dividend per Share1,336.841,336.841,336.84
(+) Excess Retained per Share495.22666.98781.48
(=) Adjusted Dividend1,832.072,003.822,118.33
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-1.97%-0.97%0.03%
Fair Value$21,384.80$26,821.98$33,117.36
Upside / Downside-82.51%-78.07%-72.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)158,065.02156,529.61155,009.12153,503.40152,012.30150,535.69155,051.76
Payout Ratio58.38%64.70%71.03%77.35%83.68%90.00%92.50%
Projected Dividends (M)92,271.01101,275.10110,095.55118,735.09127,196.40135,482.12143,422.88

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-1.97%-0.97%0.03%
Year 1 PV (M)94,198.4095,159.3396,120.25
Year 2 PV (M)95,247.0397,200.1999,173.18
Year 3 PV (M)95,543.6098,497.48101,511.62
Year 4 PV (M)95,200.2699,144.70103,210.46
Year 5 PV (M)94,316.1799,225.96104,338.14
PV of Terminal Value (M)2,913,558.263,065,228.803,223,150.97
Equity Value (M)3,388,063.723,554,456.463,727,504.61
Shares Outstanding (M)69.0269.0269.02
Fair Value$49,087.08$51,497.82$54,004.98
Upside / Downside-59.86%-57.89%-55.84%

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%