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

Wonlim Corporation (005820.KS)

Company Dividend Discount ModelIndustry: Packaging & ContainersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$19,180.89 - $30,873.38$24,457.88
Multi-Stage$40,674.83 - $44,796.97$42,695.47
Blended Fair Value$33,576.67
Current Price$14,040.00
Upside139.15%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS25.32%0.45%753.37593.68493.70712.66481.87243.77238.10719.96481.87577.10
YoY Growth--26.90%20.25%-30.72%47.90%97.67%2.38%-66.93%49.41%-16.50%-19.84%
Dividend Yield--5.78%3.06%2.17%3.24%2.15%1.75%1.40%3.22%2.06%2.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,737.15
(-) Cash Dividends Paid (M)822.73
(=) Cash Retained (M)2,914.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)747.43467.14280.29
Cash Retained (M)2,914.422,914.422,914.42
(-) Cash Required (M)-747.43-467.14-280.29
(=) Excess Retained (M)2,166.992,447.282,634.14
(/) Shares Outstanding (M)2.062.062.06
(=) Excess Retained per Share1,053.281,189.511,280.34
LTM Dividend per Share399.89399.89399.89
(+) Excess Retained per Share1,053.281,189.511,280.34
(=) Adjusted Dividend1,453.171,589.411,680.23
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-1.17%-0.17%0.83%
Fair Value$19,180.89$24,457.88$30,873.38
Upside / Downside36.62%74.20%119.90%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,737.153,730.793,724.433,718.083,711.743,705.423,816.58
Payout Ratio22.01%35.61%49.21%62.81%76.40%90.00%92.50%
Projected Dividends (M)822.731,328.611,832.752,335.182,835.883,334.883,530.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-1.17%-0.17%0.83%
Year 1 PV (M)1,237.151,249.661,262.18
Year 2 PV (M)1,589.111,621.431,654.08
Year 3 PV (M)1,885.361,943.172,002.15
Year 4 PV (M)2,132.002,219.612,309.89
Year 5 PV (M)2,334.552,455.082,580.53
PV of Terminal Value (M)74,505.2578,351.6882,355.36
Equity Value (M)83,683.4187,840.6392,164.19
Shares Outstanding (M)2.062.062.06
Fair Value$40,674.83$42,695.47$44,796.97
Upside / Downside189.71%204.10%219.07%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%