Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Namhae Chemical Corporation (025860.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$88,500.57 - $104,324.18$97,741.27
Multi-Stage$151,281.23 - $166,533.07$158,760.40
Blended Fair Value$128,250.83
Current Price$7,830.00
Upside1,537.94%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.71%4.57%60.23100.3860.2380.3060.2350.1980.3045.1760.2348.58
YoY Growth---40.00%66.67%-25.00%33.33%20.00%-37.50%77.78%-25.00%23.98%26.04%
Dividend Yield--0.97%1.37%0.67%0.73%0.67%0.72%0.70%0.32%0.67%0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)25,761.32
(-) Cash Dividends Paid (M)3,835.90
(=) Cash Retained (M)21,925.43
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,152.263,220.171,932.10
Cash Retained (M)21,925.4321,925.4321,925.43
(-) Cash Required (M)-5,152.26-3,220.17-1,932.10
(=) Excess Retained (M)16,773.1618,705.2619,993.33
(/) Shares Outstanding (M)47.7747.7747.77
(=) Excess Retained per Share351.13391.58418.55
LTM Dividend per Share80.3080.3080.30
(+) Excess Retained per Share351.13391.58418.55
(=) Adjusted Dividend431.44471.88498.85
WACC / Discount Rate-16.97%-16.97%-16.97%
Growth Rate2.57%3.57%4.57%
Fair Value$88,500.57$97,741.27$104,324.18
Upside / Downside1,030.28%1,148.29%1,232.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)25,761.3226,679.7427,630.8928,615.9529,636.1430,692.6931,613.47
Payout Ratio14.89%29.91%44.93%59.96%74.98%90.00%92.50%
Projected Dividends (M)3,835.907,980.4712,415.6917,157.0022,220.5927,623.4229,242.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-16.97%-16.97%-16.97%
Growth Rate2.57%3.57%4.57%
Year 1 PV (M)9,518.509,611.319,704.11
Year 2 PV (M)17,662.4618,008.5518,358.00
Year 3 PV (M)29,111.3129,971.1430,847.73
Year 4 PV (M)44,969.3246,748.9248,580.83
Year 5 PV (M)66,677.3569,991.8473,436.86
PV of Terminal Value (M)7,058,538.317,409,414.407,774,107.29
Equity Value (M)7,226,477.257,583,746.177,955,034.83
Shares Outstanding (M)47.7747.7747.77
Fair Value$151,281.23$158,760.40$166,533.07
Upside / Downside1,832.07%1,927.59%2,026.86%

High-Yield Dividend Screener

« Prev Page 14 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FGG.AXFuture Generation Global Limited7.59%$0.1235.11%
WINNER.BKWinner Group Enterprise Public Company Limited7.59%$0.1677.25%
1666.HKTong Ren Tang Technologies Co. Ltd.7.58%$0.3439.83%
ALHOP.PAHopscotch Global PR Group7.58%$1.0034.20%
4305.TWOShih-Kuen Plastics Co., Ltd.7.57%$3.1886.35%
KLEE-B.COBrd. Klee A/S7.57%$284.4657.64%
TACC.BKT.A.C. Consumer Public Company Limited7.56%$0.3986.66%
PCC.BKPrecise Corporation Public Company Limited7.55%$0.2054.85%
2180.HKManpowerGroup Greater China Limited7.54%$0.3930.76%
BASGZ.ISBaskent Dogalgaz Dagitim Gayrimenkul Yatirim Ortakligi A.S.7.54%$3.4364.56%
ISAE4.SAISA Energía Brasil S.A.7.54%$2.0345.68%
TRPL4.SACTEEP - Companhia de Transmissão de Energia Elétrica Paulista S.A.7.53%$1.8837.46%
QH-R.BKQuality Houses Public Company Limited7.52%$0.1063.63%
0189.HKDongyue Group Limited7.51%$0.8267.14%
3034.KLHap Seng Consolidated Berhad7.50%$0.2189.85%
9985.HKWEILONG Delicious Global Holdings Ltd7.50%$0.8387.47%
CBQK.QAThe Commercial Bank (P.S.Q.C.)7.50%$0.3248.96%
BMGB4.SABanco BMG S.A.7.49%$0.3767.48%
DJW.AXDjerriwarrh Investments Limited7.49%$0.2378.76%
JSMR.JKPT Jasa Marga (Persero) Tbk7.49%$256.8147.02%
TGMA3.SATegma Gestão Logística S.A.7.49%$2.7365.23%
014440.KSYoungbo Chemical Co., Ltd.7.48%$350.9938.29%
CPW.BKCopperwired Public Company Limited7.48%$0.1585.48%
003080.KSSBSUNGBO Co., Ltd.7.47%$205.009.79%
226320.KSIt'S Hanbul Co., Ltd.7.47%$887.8495.70%
AYGAZ.ISAygaz A.S.7.47%$14.7993.51%
3290.TOne REIT, Inc.7.46%$6,781.0766.29%
TOTL.JKPT Total Bangun Persada Tbk7.46%$75.0067.24%
1497.HKXiamen Yan Palace Bird's Nest Indus7.45%$0.4461.94%
ANIM.MIAnima Holding S.p.A.7.45%$0.4555.56%
DCC-R.BKDynasty Ceramic Public Company Limited7.45%$0.0981.26%
0751.HKSkyworth Group Limited7.44%$0.3953.99%
8957.TTokyu REIT, Inc.7.44%$15,400.2079.77%
2504.TWGoldsun Building Materials Co., Ltd.7.43%$2.8186.16%
KEPL3.SAKepler Weber S.A.7.43%$0.7389.80%
POLY.BKPolynet Public Company Limited7.43%$0.5288.16%
XTB.WAXTB S.A.7.43%$5.4679.70%
TIPH.BKDhipaya Group Holdings Public Company Limited7.42%$1.5476.50%
ALFRE.PAFreelance.com S.A.7.40%$0.1623.60%
RING.OLSpareBank 1 Ringerike Hadeland7.40%$30.8074.39%
SEAOIL.BKSea Oil Public Company Limited7.39%$0.2246.45%
IRC.BKInoue Rubber (Thailand) Public Company Limited7.36%$0.8790.55%
ILM-R.BKIndex Living Mall Public Company Limited7.34%$1.0067.79%
SHIPSeanergy Maritime Holdings Corp.7.34%$0.6791.71%
5009.TWOGloria Material Technology Corp.7.33%$2.3477.68%
9922.HKJiumaojiu International Holdings Limited7.33%$0.1455.41%
8977.THankyu Hanshin REIT, Inc.7.32%$12,179.9195.79%
BAREIT.BKBA Airport Leasehold Real Estate Investment Trust7.32%$0.7589.39%
SIDO.JKPT Industri Jamu dan Farmasi Sido Muncul Tbk7.32%$39.5596.37%
0QQK.LMeier Tobler Group AG7.31%$2.8980.26%