Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

LG Electronics Inc. (066570.KS)

Company Dividend Discount ModelIndustry: Consumer ElectronicsSector: Technology

Valuation Snapshot

Stable Growth$182,842.06 - $804,340.73$434,873.28
Multi-Stage$118,197.73 - $129,487.63$123,737.97
Blended Fair Value$279,305.62
Current Price$73,800.00
Upside278.46%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.52%15.73%1,753.24702.52898.981,612.211,301.921,278.30403.48403.79649.98603.42
YoY Growth--149.56%-21.85%-44.24%23.83%1.85%216.82%-0.08%-37.88%7.72%48.39%
Dividend Yield--2.27%0.73%0.78%1.34%0.87%2.65%0.53%0.37%0.96%0.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)737,302.00
(-) Cash Dividends Paid (M)266,338.00
(=) Cash Retained (M)470,964.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)147,460.4092,162.7555,297.65
Cash Retained (M)470,964.00470,964.00470,964.00
(-) Cash Required (M)-147,460.40-92,162.75-55,297.65
(=) Excess Retained (M)323,503.60378,801.25415,666.35
(/) Shares Outstanding (M)180.64180.64180.64
(=) Excess Retained per Share1,790.852,096.972,301.05
LTM Dividend per Share1,474.401,474.401,474.40
(+) Excess Retained per Share1,790.852,096.972,301.05
(=) Adjusted Dividend3,265.253,571.373,775.45
WACC / Discount Rate6.39%6.39%6.39%
Growth Rate4.52%5.52%6.52%
Fair Value$182,842.06$434,873.28$804,340.73
Upside / Downside147.75%489.26%989.89%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)737,302.00778,020.05820,986.78866,326.38914,169.90964,655.61993,595.28
Payout Ratio36.12%46.90%57.67%68.45%79.22%90.00%92.50%
Projected Dividends (M)266,338.00364,880.98473,495.88592,994.61724,248.04868,190.05919,075.63

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.39%6.39%6.39%
Growth Rate4.52%5.52%6.52%
Year 1 PV (M)339,717.97342,968.16346,218.34
Year 2 PV (M)410,441.05418,332.25426,298.59
Year 3 PV (M)478,577.88492,445.83506,579.13
Year 4 PV (M)544,197.45565,324.26587,060.32
Year 5 PV (M)607,367.11636,982.75667,742.55
PV of Terminal Value (M)18,971,173.2719,896,220.7720,857,006.19
Equity Value (M)21,351,474.7222,352,274.0123,390,905.12
Shares Outstanding (M)180.64180.64180.64
Fair Value$118,197.73$123,737.97$129,487.63
Upside / Downside60.16%67.67%75.46%

High-Yield Dividend Screener

« Prev Page 19 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
2979.TSOSiLA Logistics REIT, Inc.6.51%$8,225.4581.63%
5135.KLSarawak Plantation Berhad6.51%$0.2057.64%
TOTB.DETotalEnergies SE6.51%$3.6556.75%
0QNK.LWarteck Invest AG6.49%$126.0080.72%
6605.TWDepo Auto Parts Industrial Co., Ltd.6.49%$8.9365.56%
INCLU.BRInclusio S.A.6.49%$1.1617.79%
TUGU.JKPT Asuransi Tugu Pratama Indonesia Tbk6.49%$76.8936.75%
014580.KSTaekyung Bk Co., Ltd6.48%$298.2330.77%
3485.TWOEclat Forever Machinery Co., Ltd.6.48%$8.8769.07%
3933.HKThe United Laboratories International Holdings Limited6.48%$0.7623.13%
JBH.AXJB Hi-Fi Limited6.48%$6.2475.94%
SGLLV.AXRicegrowers Limited6.48%$1.0754.55%
SJOVA.ICSjóvá-Almennar tryggingar hf.6.48%$2.8390.10%
010960.KSSamho Development Co., Ltd.6.47%$239.2128.41%
FIBRAMQ12.MXFIBRA Macquarie México6.47%$2.1939.90%
FWD.AXFleetwood Limited6.47%$0.1894.88%
VLID3.SAValid Soluções S.A.6.46%$1.3644.64%
214320.KSInnocean Worldwide Inc.6.45%$1,180.0956.54%
3481.TMitsubishi Estate Logistics REIT Investment Corporation6.45%$8,568.4374.88%
TMW.BKThai Mitsuwa Public Company Limited6.45%$3.6127.20%
IMPACT.BKImpact Growth Real Estate Investment Trust6.44%$0.6790.64%
1969.HKChina Chunlai Education Group Co., Ltd.6.43%$0.2318.54%
ALICA.PAIcape Holding S.A.6.43%$0.3845.20%
KBANK-R.BKKasikornbank Public Company Limited6.43%$12.5059.49%
KUMWEL.BKKumwell Corporation Public Company Limited6.43%$0.0745.73%
SLL.DESBO AG6.42%$1.7584.82%
TFF.PATFF Group6.42%$1.2330.40%
8958.TGlobal One Real Estate Investment Corp.6.41%$8,838.2459.36%
AALLON.HEAallon Group Oyj6.41%$0.6863.85%
PL8.AXPlato Income Maximiser Limited6.41%$0.0947.21%
PTT-R.BKPTT Public Company Limited6.41%$2.0578.59%
461300.KQi-Scream Media Co. Ltd.6.39%$1,098.5144.35%
FLRY3.SAFleury S.A.6.39%$0.9586.00%
000666.SZJingwei Textile Machinery Company Limited6.38%$0.5740.17%
013870.KSGMB Korea Corp.6.38%$256.3527.15%
2669.HKChina Overseas Property Holdings Limited6.38%$0.2929.88%
NRP.ASNEPI Rockcastle S.A.6.38%$0.4730.96%
2247.TWPan German Universal Motors Ltd.6.37%$17.9678.50%
MSC.BKMetro Systems Corporation Public Company Limited6.37%$0.5073.61%
017800.KSHyundai Elevator Co., Ltd6.36%$5,588.0485.50%
035250.KSKangwon Land, Inc.6.36%$1,169.5764.65%
5108.TBridgestone Corporation6.36%$223.5463.02%
FSHOP13.MXFibra Shop6.36%$0.5814.91%
FTREIT.BKFrasers Property Thailand Industrial Freehold & Leasehold REIT6.36%$0.7582.90%
0RG6.LFlughafen Zürich AG6.35%$11.0051.63%
0ZQ7.LInstone Real Estate Group SE6.35%$0.5079.32%
ENEL.MIEnel S.p.A.6.35%$0.5790.97%
STANLY.BKThai Stanley Electric Public Company Limited6.35%$12.0052.87%
TASCO-R.BKTipco Asphalt Public Company Limited6.35%$0.8788.88%
603279.SSJingjin Equipment Inc.6.34%$1.0799.67%