Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kyeryong Construction Industrial Co., Ltd. (013580.KS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$345,132.44 - $1,277,620.63$1,048,697.86
Multi-Stage$184,462.05 - $202,237.36$193,184.53
Blended Fair Value$620,941.19
Current Price$20,600.00
Upside2,914.28%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-20.60%41.41%512.74499.88799.80599.85599.851,625.02169.4671.830.000.00
YoY Growth--2.57%-37.50%33.33%0.00%-63.09%858.94%135.91%0.00%0.00%-100.00%
Dividend Yield--4.01%3.51%4.62%1.48%1.89%12.40%0.68%0.39%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)57,265.48
(-) Cash Dividends Paid (M)3,543.12
(=) Cash Retained (M)53,722.36
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,453.107,158.194,294.91
Cash Retained (M)53,722.3653,722.3653,722.36
(-) Cash Required (M)-11,453.10-7,158.19-4,294.91
(=) Excess Retained (M)42,269.2746,564.1849,427.45
(/) Shares Outstanding (M)8.868.868.86
(=) Excess Retained per Share4,770.805,255.555,578.72
LTM Dividend per Share399.90399.90399.90
(+) Excess Retained per Share4,770.805,255.555,578.72
(=) Adjusted Dividend5,170.705,655.455,978.62
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate4.85%5.85%6.85%
Fair Value$345,132.44$1,048,697.86$1,277,620.63
Upside / Downside1,575.40%4,990.77%6,102.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)57,265.4860,615.0164,160.4767,913.2971,885.6376,090.3178,373.02
Payout Ratio6.19%22.95%39.71%56.47%73.24%90.00%92.50%
Projected Dividends (M)3,543.1213,910.9925,479.6038,353.9552,647.1968,481.2872,495.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate4.85%5.85%6.85%
Year 1 PV (M)12,948.2913,071.7913,195.28
Year 2 PV (M)22,075.0422,498.1322,925.24
Year 3 PV (M)30,929.5431,822.9832,733.46
Year 4 PV (M)39,517.8341,047.1442,620.42
Year 5 PV (M)47,845.8450,171.4352,586.59
PV of Terminal Value (M)1,481,017.221,553,003.441,627,762.00
Equity Value (M)1,634,333.771,711,614.911,791,822.99
Shares Outstanding (M)8.868.868.86
Fair Value$184,462.05$193,184.53$202,237.36
Upside / Downside795.45%837.79%881.73%

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%