Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Leeku Industrial Co., Ltd. (025820.KS)

Company Dividend Discount ModelIndustry: Manufacturing - Metal FabricationSector: Industrials

Valuation Snapshot

Stable Growth$39,245.16 - $46,241.00$43,332.94
Multi-Stage$14,808.85 - $16,249.76$15,515.84
Blended Fair Value$29,424.39
Current Price$4,780.00
Upside515.57%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%50.1150.1150.1130.0630.060.0080.1750.110.0020.04
YoY Growth--0.00%0.00%66.67%0.00%0.00%-100.00%60.00%0.00%-100.00%0.00%
Dividend Yield--1.06%1.07%1.48%0.61%1.07%0.00%4.31%2.16%0.00%1.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)7,790.34
(-) Cash Dividends Paid (M)1,672.04
(=) Cash Retained (M)6,118.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,558.07973.79584.28
Cash Retained (M)6,118.306,118.306,118.30
(-) Cash Required (M)-1,558.07-973.79-584.28
(=) Excess Retained (M)4,560.245,144.515,534.03
(/) Shares Outstanding (M)33.3733.3733.37
(=) Excess Retained per Share136.66154.17165.84
LTM Dividend per Share50.1150.1150.11
(+) Excess Retained per Share136.66154.17165.84
(=) Adjusted Dividend186.77204.28215.95
WACC / Discount Rate4.62%4.62%4.62%
Growth Rate5.07%6.07%7.07%
Fair Value$39,245.16$43,332.94$46,241.00
Upside / Downside721.03%806.55%867.39%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)7,790.348,262.848,763.999,295.549,859.3210,457.3010,771.02
Payout Ratio21.46%35.17%48.88%62.59%76.29%90.00%92.50%
Projected Dividends (M)1,672.042,906.074,283.645,817.637,521.939,411.579,963.19

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.62%4.62%4.62%
Growth Rate5.07%6.07%7.07%
Year 1 PV (M)2,751.672,777.862,804.05
Year 2 PV (M)3,840.553,914.013,988.16
Year 3 PV (M)4,938.755,081.115,226.19
Year 4 PV (M)6,046.316,279.816,520.01
Year 5 PV (M)7,163.317,510.767,871.56
PV of Terminal Value (M)469,422.62492,191.54515,835.52
Equity Value (M)494,163.21517,755.09542,245.49
Shares Outstanding (M)33.3733.3733.37
Fair Value$14,808.85$15,515.84$16,249.76
Upside / Downside209.81%224.60%239.95%

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%