Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

JW Pharmaceutical Corporation (001060.KS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$153,297.42 - $530,008.22$496,676.40
Multi-Stage$75,115.78 - $82,298.73$78,640.81
Blended Fair Value$287,658.60
Current Price$21,250.00
Upside1,253.69%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.24%14.75%411.91375.61313.32304.69296.35290.46248.04221.37115.56114.83
YoY Growth--9.66%19.88%2.83%2.81%2.03%17.10%12.05%91.56%0.64%10.31%
Dividend Yield--1.99%1.13%1.54%1.17%1.08%1.03%0.74%0.61%0.31%0.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)62,788.02
(-) Cash Dividends Paid (M)11,068.21
(=) Cash Retained (M)51,719.81
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)12,557.607,848.504,709.10
Cash Retained (M)51,719.8151,719.8151,719.81
(-) Cash Required (M)-12,557.60-7,848.50-4,709.10
(=) Excess Retained (M)39,162.2143,871.3147,010.71
(/) Shares Outstanding (M)23.4623.4623.46
(=) Excess Retained per Share1,668.981,869.672,003.46
LTM Dividend per Share471.70471.70471.70
(+) Excess Retained per Share1,668.981,869.672,003.46
(=) Adjusted Dividend2,140.682,341.362,475.16
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate5.07%6.07%7.07%
Fair Value$153,297.42$496,676.40$530,008.22
Upside / Downside621.40%2,237.30%2,394.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)62,788.0266,596.5070,635.9874,920.4979,464.8784,284.9086,813.45
Payout Ratio17.63%32.10%46.58%61.05%75.53%90.00%92.50%
Projected Dividends (M)11,068.2121,379.0232,899.9445,739.8360,016.3175,856.4180,302.44

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate5.07%6.07%7.07%
Year 1 PV (M)19,878.8220,068.0220,257.23
Year 2 PV (M)28,444.6528,988.6929,537.89
Year 3 PV (M)36,770.7837,830.7438,910.88
Year 4 PV (M)44,862.1846,594.6948,376.90
Year 5 PV (M)52,723.7455,281.0557,936.63
PV of Terminal Value (M)1,579,892.791,656,523.701,736,099.71
Equity Value (M)1,762,572.961,845,286.901,931,119.24
Shares Outstanding (M)23.4623.4623.46
Fair Value$75,115.78$78,640.81$82,298.73
Upside / Downside253.49%270.07%287.29%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%