Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Youngbo Chemical Co., Ltd. (014440.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$6,201.30 - $8,907.26$7,523.93
Multi-Stage$17,106.15 - $18,886.26$17,978.17
Blended Fair Value$12,751.05
Current Price$4,420.00
Upside188.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-12.94%-6.70%50.0550.05100.1175.08103.70100.11100.11100.38100.11100.11
YoY Growth--0.00%-50.00%33.33%-27.60%3.59%0.00%-0.28%0.28%0.00%0.00%
Dividend Yield--1.16%1.37%2.81%1.54%2.48%4.51%2.62%2.10%1.95%2.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)17,827.51
(-) Cash Dividends Paid (M)6,825.64
(=) Cash Retained (M)11,001.87
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,565.502,228.441,337.06
Cash Retained (M)11,001.8711,001.8711,001.87
(-) Cash Required (M)-3,565.50-2,228.44-1,337.06
(=) Excess Retained (M)7,436.378,773.449,664.81
(/) Shares Outstanding (M)19.4819.4819.48
(=) Excess Retained per Share381.75450.39496.15
LTM Dividend per Share350.40350.40350.40
(+) Excess Retained per Share381.75450.39496.15
(=) Adjusted Dividend732.15800.79846.55
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate-4.88%-3.88%-2.88%
Fair Value$6,201.30$7,523.93$8,907.26
Upside / Downside40.30%70.22%101.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)17,827.5117,136.2216,471.7315,833.0115,219.0614,628.9115,067.78
Payout Ratio38.29%48.63%58.97%69.31%79.66%90.00%92.50%
Projected Dividends (M)6,825.648,333.299,713.7510,974.6212,123.1113,166.0213,937.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate-4.88%-3.88%-2.88%
Year 1 PV (M)7,753.997,835.507,917.02
Year 2 PV (M)8,410.178,587.928,767.54
Year 3 PV (M)8,841.309,123.089,410.79
Year 4 PV (M)9,087.609,475.819,876.33
Year 5 PV (M)9,183.299,676.2610,190.17
PV of Terminal Value (M)289,942.82305,507.17321,732.86
Equity Value (M)333,219.16350,205.74367,894.71
Shares Outstanding (M)19.4819.4819.48
Fair Value$17,106.15$17,978.17$18,886.26
Upside / Downside287.02%306.75%327.29%

High-Yield Dividend Screener

« Prev Page 18 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
CU-X.TOCanadian Utilities Limited6.70%$2.3196.15%
NACNuveen California Quality Municipal Income Fund6.70%$0.7958.10%
SMIT.BKSahamit Machinery Public Company Limited6.70%$0.2480.77%
FNTN.DEfreenet AG6.69%$1.9986.99%
2319.HKChina Mengniu Dairy Company Limited6.68%$1.0099.41%
8963.TInvincible Investment Corporation6.68%$4,300.6161.53%
PLAKR.ATPlastika Kritis S.A.6.67%$0.9734.18%
000540.KSHeungkuk Fire&Marine Insurance Co., Ltd.6.66%$237.3827.99%
2314.HKLee & Man Paper Manufacturing Limited6.66%$0.1928.93%
298020.KSHyosung TNC Corporation6.66%$14,250.7888.73%
CPTGF.BKC.P. Tower Growth Leasehold Property Fund6.66%$0.3463.33%
0QQG.LRomande Energie Holding S.A.6.65%$2.8854.24%
9924.TWTaiwan Fu Hsing Industrial Co.,Ltd.6.65%$3.4897.31%
AYUD.BKAllianz Ayudhya Capital Public Company Limited6.65%$2.3438.16%
BEES3.SABanestes S.A. - Banco do Estado do Espírito Santo6.65%$0.5447.77%
DHTDHT Holdings, Inc.6.65%$0.7862.76%
DVLA.JKPT Darya-Varia Laboratoria Tbk6.65%$110.0071.18%
BTB-UN.TOBTB Real Estate Investment Trust6.64%$0.2763.41%
0297.HKSinofert Holdings Limited6.63%$0.1040.38%
0QQ0.LBKW AG6.63%$11.1661.27%
TTW-R.BKTTW Public Company Limited6.63%$0.6076.46%
000001.SZPing An Bank Co., Ltd.6.62%$0.7533.97%
5519.TWLongDa Construction & Development Corporation6.62%$2.1773.27%
AKHI.QAAl Khaleej Takaful Insurance Company Q.P.S.C.6.62%$0.1562.13%
DEXP3.SADexxos Participações S.A.6.61%$0.5235.77%
PLZ-UN.TOPlaza Retail REIT6.60%$0.2887.93%
0900.HKAEON Credit Service (Asia) Company Limited6.59%$0.4847.12%
4001.SRAbdullah Al-Othaim Markets Company6.59%$0.4169.57%
9942.TWNAK Sealing Technologies Corporation6.59%$6.9983.55%
QFLS.QAQatar Fuel Company Q.P.S.C.("WOQOD")6.59%$1.0096.27%
AD-UN.TOAlaris Equity Partners Income Trust6.58%$1.3646.26%
ARF.AXArena REIT6.58%$0.2367.19%
BVI.PABureau Veritas S.A.6.58%$1.7768.58%
9677.HKWeihai Bank Co., Ltd. Class H6.57%$0.1837.27%
LI.PAKlépierre6.57%$2.1940.55%
SIME.KLSime Darby Berhad6.57%$0.1445.15%
KER.PAKering S.A.6.56%$19.9987.42%
MING.OLSpareBank 1 SMN6.56%$13.2942.26%
024090.KSDCM Corp.6.55%$791.6575.82%
EMSN.SWEms-Chemie Holding AG6.55%$36.0191.24%
HVN.AXHarvey Norman Holdings Limited6.55%$0.4665.85%
LALIN.BKLalin Property Public Company Limited6.54%$0.3261.45%
0636.HKKLN Logistics Group Limited6.53%$0.4728.09%
0JSU.LSipef N.V.6.53%$5.3834.04%
0QF8.LAktia Pankki Oyj6.53%$0.8292.48%
INTRInter & Co, Inc.6.53%$0.5520.40%
0028.HKTian An China Investments Company Limited6.52%$0.3015.83%
4190.SRJarir Marketing Company6.52%$0.8499.34%
ONEE.BKThe ONE Enterprise Public Company Limited6.52%$0.1489.05%
0119.HKPoly Property Group Co., Limited6.51%$0.1338.03%