Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Dongjin Semichem Co., Ltd. (005290.KQ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$385,255.52 - $453,896.28$425,367.29
Multi-Stage$503,540.61 - $552,828.73$527,723.58
Blended Fair Value$476,545.43
Current Price$32,700.00
Upside1,357.33%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.88%9.48%122.12132.19112.09101.5390.6091.7791.3755.7254.9349.39
YoY Growth---7.62%17.93%10.41%12.05%-1.27%0.44%63.96%1.44%11.23%0.00%
Dividend Yield--0.42%0.26%0.34%0.26%0.28%0.69%0.87%0.38%0.59%0.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)116,562.05
(-) Cash Dividends Paid (M)10,350.12
(=) Cash Retained (M)106,211.93
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)23,312.4114,570.268,742.15
Cash Retained (M)106,211.93106,211.93106,211.93
(-) Cash Required (M)-23,312.41-14,570.26-8,742.15
(=) Excess Retained (M)82,899.5291,641.6897,469.78
(/) Shares Outstanding (M)51.0751.0751.07
(=) Excess Retained per Share1,623.201,794.371,908.49
LTM Dividend per Share202.66202.66202.66
(+) Excess Retained per Share1,623.201,794.371,908.49
(=) Adjusted Dividend1,825.861,997.032,111.15
WACC / Discount Rate-10.38%-10.38%-10.38%
Growth Rate5.50%6.50%7.50%
Fair Value$385,255.52$425,367.29$453,896.28
Upside / Downside1,078.15%1,200.82%1,288.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)116,562.05124,138.58132,207.59140,801.08149,953.15159,700.11164,491.11
Payout Ratio8.88%25.10%41.33%57.55%73.78%90.00%92.50%
Projected Dividends (M)10,350.1231,163.2454,638.3581,033.55110,629.28143,730.10152,154.28

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-10.38%-10.38%-10.38%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)34,445.6034,772.0935,098.59
Year 2 PV (M)66,754.3668,025.8569,309.33
Year 3 PV (M)109,430.41112,571.76115,772.67
Year 4 PV (M)165,133.17171,483.72178,015.71
Year 5 PV (M)237,139.00248,592.90260,485.17
PV of Terminal Value (M)25,103,797.6726,316,320.4927,575,249.40
Equity Value (M)25,716,700.2026,951,766.8128,233,930.87
Shares Outstanding (M)51.0751.0751.07
Fair Value$503,540.61$527,723.58$552,828.73
Upside / Downside1,439.88%1,513.83%1,590.61%

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%