Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

JW Pharmaceutical Corporation (001060.KS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$153,293.28 - $530,008.22$496,676.40
Multi-Stage$75,114.89 - $82,297.76$78,639.87
Blended Fair Value$287,658.14
Current Price$21,250.00
Upside1,253.69%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.24%14.75%411.91375.61313.32304.69296.35290.46248.04221.37115.56114.83
YoY Growth--9.66%19.88%2.83%2.81%2.03%17.10%12.05%91.56%0.64%10.31%
Dividend Yield--1.99%1.13%1.54%1.17%1.08%1.03%0.74%0.61%0.31%0.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)62,788.02
(-) Cash Dividends Paid (M)11,068.21
(=) Cash Retained (M)51,719.81
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)12,557.607,848.504,709.10
Cash Retained (M)51,719.8151,719.8151,719.81
(-) Cash Required (M)-12,557.60-7,848.50-4,709.10
(=) Excess Retained (M)39,162.2143,871.3147,010.71
(/) Shares Outstanding (M)23.4623.4623.46
(=) Excess Retained per Share1,668.981,869.672,003.46
LTM Dividend per Share471.70471.70471.70
(+) Excess Retained per Share1,668.981,869.672,003.46
(=) Adjusted Dividend2,140.682,341.362,475.16
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate5.07%6.07%7.07%
Fair Value$153,293.28$496,676.40$530,008.22
Upside / Downside621.38%2,237.30%2,394.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)62,788.0266,596.5070,635.9874,920.4979,464.8784,284.9086,813.45
Payout Ratio17.63%32.10%46.58%61.05%75.53%90.00%92.50%
Projected Dividends (M)11,068.2121,379.0232,899.9445,739.8360,016.3175,856.4180,302.44

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate5.07%6.07%7.07%
Year 1 PV (M)19,878.8120,068.0220,257.22
Year 2 PV (M)28,444.6328,988.6729,537.87
Year 3 PV (M)36,770.7437,830.7038,910.84
Year 4 PV (M)44,862.1246,594.6248,376.83
Year 5 PV (M)52,723.6455,280.9457,936.53
PV of Terminal Value (M)1,579,872.111,656,502.021,736,076.98
Equity Value (M)1,762,552.051,845,264.981,931,096.26
Shares Outstanding (M)23.4623.4623.46
Fair Value$75,114.89$78,639.87$82,297.76
Upside / Downside253.48%270.07%287.28%

High-Yield Dividend Screener

« Prev Page 15 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1908.HKC&D International Investment Group Limited7.31%$1.1225.81%
2529.HKHollwin Urban Operation Service Group Co., Ltd7.31%$0.2224.64%
BMOB3.SABemobi Mobile Tech S.A.7.31%$1.6192.50%
CAMB3.SACambuci S.A.7.30%$0.7245.75%
CIP.AXCenturia Industrial REIT7.30%$0.2484.35%
NEO.BKNeo Corporate PCL7.30%$1.3550.11%
QTC.BKQTC Energy Public Company Limited7.30%$0.2597.23%
WHATS.BRWhat's Cooking Group NV/SA7.29%$8.2032.94%
C5H.IRCairn Homes plc7.28%$0.1544.15%
DOHI.QADoha Insurance Group Q.P.S.C.7.28%$0.1946.40%
STRN.SWSchlatter Industries AG7.28%$1.5052.09%
HDN.AXHomeCo Daily Needs REIT7.27%$0.1062.96%
IPCM.JKPT Jasa Armada Indonesia Tbk7.27%$26.1977.38%
O39.SIOversea-Chinese Banking Corporation Limited7.27%$1.4449.91%
THIP.BKThantawan Industry Public Company Limited7.27%$1.6450.43%
C6L.SISingapore Airlines Limited7.26%$0.4745.79%
SAPPE.BKSappe Public Company Limited7.26%$2.2382.18%
QIP.AXQANTM Intellectual Property Limited7.25%$0.1392.42%
KUOA.MXGrupo KUO, S.A.B. de C.V.7.24%$4.3464.64%
OYY.SIPropNex Limited7.24%$0.1493.41%
7035.KLCCK Consolidated Holdings Berhad7.23%$0.0976.61%
SOGN.OLSogn Sparebank7.22%$20.0011.36%
0QN6.LSF Urban Properties AG7.21%$7.2563.89%
WBC.AXWestpac Banking Corporation7.21%$2.8174.44%
120110.KSKolon Industries, Inc.7.20%$3,060.7698.52%
MILS3.SAMills Locação, Serviços e Logística S.A.7.20%$1.0181.51%
UZU.DEUzin Utz AG7.20%$5.1146.82%
3296.TNIPPON REIT Investment Corporation7.19%$7,108.4763.73%
600035.SSHubei Chutian Smart Communication Co.,Ltd.7.19%$0.2866.74%
036460.KSKorea Gas Corporation7.17%$2,752.5029.13%
HABITAT.SNAdministradora de Fondos de Pensiones Habitat S.A.7.17%$110.0070.97%
ITUB3.SAItaú Unibanco Holding S.A.7.17%$2.6064.54%
SAMF.JKPT Saraswanti Anugerah Makmur, Tbk7.17%$22.2285.61%
0HM0.LVGP N.V.7.16%$7.0036.73%
VLS.AXVita Life Sciences Limited7.16%$0.1855.52%
CRBN.ASCorbion N.V.7.15%$1.3455.86%
0586.HKChina Conch Venture Holdings Limited7.14%$0.6929.51%
600011.SSHuaneng Power International, Inc.7.14%$0.5357.39%
IFII.JKPT Indonesia Fibreboard Industry Tbk7.14%$16.0070.24%
UNTR.JKPT United Tractors Tbk7.14%$2,150.1250.66%
4987.TWOGodex International Co., Ltd7.12%$5.1885.38%
2328.HKPICC Property and Casualty Company Limited7.11%$1.1842.87%
CXSE3.SACaixa Seguridade Participações S.A.7.11%$1.1880.41%
PUB.PAPublicis Groupe S.A.7.11%$6.2349.76%
600057.SSXiamen Xiangyu Co., Ltd.7.10%$0.6177.47%
MYPK3.SAIochpe-Maxion S.A.7.09%$0.7051.81%
PRM-R.BKPrima Marine Public Company Limited7.09%$0.4949.90%
601187.SSXiamen Bank Co., Ltd.7.08%$0.5252.74%
014130.KSHanexpress.Co., Ltd7.07%$213.2520.61%
0NY3.LSTEF S.a.7.07%$9.1944.77%