Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Asia Holdings Co., Ltd. (002030.KS)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$1,364,545.43 - $5,102,337.08$4,075,027.14
Multi-Stage$774,828.81 - $848,653.81$811,057.97
Blended Fair Value$2,443,042.56
Current Price$350,500.00
Upside597.02%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.26%33.79%12,754.4111,016.108,870.955,603.005,326.515,753.774,432.657,376.813,224.694,467.38
YoY Growth--15.78%24.18%58.32%5.19%-7.43%29.80%-39.91%128.76%-27.82%543.44%
Dividend Yield--4.91%4.61%6.21%3.54%4.40%7.69%3.41%6.20%3.31%4.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)42,935.28
(-) Cash Dividends Paid (M)17,183.05
(=) Cash Retained (M)25,752.23
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,587.065,366.913,220.15
Cash Retained (M)25,752.2325,752.2325,752.23
(-) Cash Required (M)-8,587.06-5,366.91-3,220.15
(=) Excess Retained (M)17,165.1820,385.3222,532.09
(/) Shares Outstanding (M)1.661.661.66
(=) Excess Retained per Share10,331.1312,269.2313,561.29
LTM Dividend per Share10,341.8910,341.8910,341.89
(+) Excess Retained per Share10,331.1312,269.2313,561.29
(=) Adjusted Dividend20,673.0222,611.1223,903.18
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate4.73%5.73%6.73%
Fair Value$1,364,545.43$4,075,027.14$5,102,337.08
Upside / Downside289.31%1,062.63%1,355.73%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)42,935.2845,395.1547,995.9550,745.7553,653.1056,727.0258,428.83
Payout Ratio40.02%50.02%60.01%70.01%80.00%90.00%92.50%
Projected Dividends (M)17,183.0522,705.1428,803.5635,526.2542,924.7251,054.3254,046.67

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate4.73%5.73%6.73%
Year 1 PV (M)21,154.3021,356.2921,558.28
Year 2 PV (M)25,003.1925,482.9525,967.27
Year 3 PV (M)28,732.4929,563.4230,410.22
Year 4 PV (M)32,344.9033,598.0834,887.33
Year 5 PV (M)35,843.0937,587.3139,398.78
PV of Terminal Value (M)1,144,300.101,199,984.751,257,816.42
Equity Value (M)1,287,378.071,347,572.811,410,038.31
Shares Outstanding (M)1.661.661.66
Fair Value$774,828.81$811,057.97$848,653.81
Upside / Downside121.06%131.40%142.13%

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%