Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Namyang Dairy Products Co., Ltd (003920.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$14,145.02 - $19,608.65$16,886.39
Multi-Stage$22,075.46 - $24,308.04$23,169.71
Blended Fair Value$20,028.05
Current Price$64,300.00
Upside-68.85%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.80%0.40%102.6598.7198.5798.5898.6198.6698.6298.6198.6198.60
YoY Growth--3.99%0.14%0.00%-0.03%-0.05%0.04%0.01%0.00%0.01%0.01%
Dividend Yield--0.15%0.18%0.18%0.25%0.33%0.34%0.17%0.15%0.12%0.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,385.40
(-) Cash Dividends Paid (M)835.99
(=) Cash Retained (M)20,549.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,277.082,673.171,603.90
Cash Retained (M)20,549.4120,549.4120,549.41
(-) Cash Required (M)-4,277.08-2,673.17-1,603.90
(=) Excess Retained (M)16,272.3317,876.2318,945.50
(/) Shares Outstanding (M)8.678.678.67
(=) Excess Retained per Share1,877.342,062.382,185.75
LTM Dividend per Share96.4596.4596.45
(+) Excess Retained per Share1,877.342,062.382,185.75
(=) Adjusted Dividend1,973.792,158.832,282.19
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.56%-2.56%-1.56%
Fair Value$14,145.02$16,886.39$19,608.65
Upside / Downside-78.00%-73.74%-69.50%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,385.4020,837.5020,303.6419,783.4519,276.6018,782.7319,346.21
Payout Ratio3.91%21.13%38.35%55.56%72.78%90.00%92.50%
Projected Dividends (M)835.994,402.417,785.5310,992.4114,029.8616,904.4517,895.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.56%-2.56%-1.56%
Year 1 PV (M)3,964.904,006.024,047.13
Year 2 PV (M)6,314.996,446.646,579.64
Year 3 PV (M)8,030.088,282.488,540.11
Year 4 PV (M)9,230.449,619.3010,020.31
Year 5 PV (M)10,016.4210,546.6311,099.05
PV of Terminal Value (M)153,787.71161,928.19170,409.80
Equity Value (M)191,344.55200,829.24210,696.03
Shares Outstanding (M)8.678.678.67
Fair Value$22,075.46$23,169.71$24,308.04
Upside / Downside-65.67%-63.97%-62.20%

High-Yield Dividend Screener

« Prev Page 17 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PBY-UN.TOCanso Credit Trust - Canso Credit Income Fund6.89%$1.1043.72%
002267.SZShaanxi Provincial Natural Gas Co.,Ltd6.88%$0.5285.38%
0590.HKLuk Fook Holdings (International) Limited6.88%$1.6433.93%
0QPD.LAllreal Holding AG6.88%$14.0066.23%
8967.TJapan Logistics Fund, Inc.6.88%$7,165.6791.03%
3356.TWGeoVision Inc.6.87%$3.2561.01%
OPUS.BDOPUS GLOBAL Nyrt.6.87%$37.7385.10%
INK.WAInstal Kraków S.A.6.86%$2.5241.25%
NLB.ILNova Ljubljanska Banka d.d.6.86%$2.4749.72%
0148.HKKingboard Holdings Limited6.85%$2.0345.96%
3592.TWRaydium Semiconductor Corporation6.85%$15.1468.63%
ABEV3.SAAmbev S.A.6.85%$0.9391.30%
ETER3.SAEternit S.A.6.85%$0.2835.41%
HTC-R.BKHaad Thip Public Company Limited6.85%$1.0269.98%
PBAPembina Pipeline Corporation6.85%$2.6486.47%
2527.TWHung Ching Development & Construction Co., Ltd.6.84%$2.0048.52%
3466.TLaSalle LOGIPORT REIT6.84%$10,849.3675.97%
KLINIQ.BKThe Klinique Medical Clinic Public Company Limited6.82%$1.4690.74%
LPF.BKLotus's Retail Growth Freehold and Leasehold Property Fund6.82%$0.7383.53%
CLWTEuro Tech Holdings Company Limited6.81%$0.0824.63%
TMD.BKThai Metal Drum Manufacturing Public Company Limited6.80%$1.7775.56%
FID.AXFiducian Group Ltd6.79%$0.7974.24%
NNND.FTencent Holdings Limited6.79%$4.6820.82%
RIC.AXRidley Corporation Limited6.79%$0.1867.95%
8961.TMORI TRUST Sogo Reit, Inc.6.78%$5,291.8468.53%
CENCOSHOPP.SNCencosud Shopping S.A.6.78%$94.9375.52%
COVH.PACovivio Hotels6.78%$1.5487.52%
FLOYD.BKFloyd Public Company Limited6.78%$0.0834.43%
ALGIR.PASignaux Girod S.A.6.77%$1.0032.73%
0144.HKChina Merchants Port Holdings Company Limited6.76%$1.0329.79%
0512.HKGrand Pharmaceutical Group Limited6.76%$0.5341.13%
TOG.BKThai Optical Group Public Company Limited6.76%$0.4566.31%
SSF.BKSurapon Foods Public Company Limited6.75%$0.3466.42%
0RU6.LSpareBank 1 Ostlandet6.74%$13.9853.75%
2313.HKShenzhou International Group Holdings Limited6.74%$4.1853.04%
600188.SSYankuang Energy Group Company Limited6.74%$0.8977.55%
0QO2.LBurkhalter Holding AG6.73%$9.3188.33%
82331.HKLi Ning Company Limited6.73%$1.1350.46%
TBR.AXTribune Resources Limited6.73%$0.4055.86%
200512.SZTsann Kuen (China) Enterprise Co., Ltd.6.72%$0.2174.88%
C07.SIJardine Cycle & Carriage Limited6.72%$2.2847.91%
GISS.QAGulf International Services Q.P.S.C.6.72%$0.1745.22%
MELG.OLMelhus Sparebank6.72%$13.5025.36%
SGP.AXStockland6.72%$0.3982.32%
UNI.AXUniversal Store Holdings Limited6.72%$0.5481.02%
0R6M.LIntershop Holding AG6.71%$11.0031.38%
CEEB3.SACompanhia de Eletricidade do Estado da Bahia - COELBA6.71%$3.0237.99%
017940.KSE1 Corporation6.70%$5,410.2182.17%
3080.SREastern Province Cement Company6.70%$1.6056.11%
CNQCanadian Natural Resources Limited6.70%$2.3071.45%