Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Samjin Pharmaceuticals Co., Ltd. (005500.KS)

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

Valuation Snapshot

Stable Growth$37,012.95 - $99,454.35$56,824.87
Multi-Stage$41,707.39 - $45,716.21$43,674.22
Blended Fair Value$50,249.54
Current Price$18,810.00
Upside167.14%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.76%7.45%828.68858.26798.05798.05798.05798.05798.05706.81605.84504.86
YoY Growth---3.45%7.54%0.00%0.00%0.00%0.00%12.91%16.67%20.00%25.00%
Dividend Yield--4.70%4.23%3.76%3.16%3.28%3.57%2.03%1.64%1.87%1.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)19,743.13
(-) Cash Dividends Paid (M)9,806.17
(=) Cash Retained (M)9,936.96
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,948.632,467.891,480.73
Cash Retained (M)9,936.969,936.969,936.96
(-) Cash Required (M)-3,948.63-2,467.89-1,480.73
(=) Excess Retained (M)5,988.337,469.078,456.23
(/) Shares Outstanding (M)12.3312.3312.33
(=) Excess Retained per Share485.56605.63685.67
LTM Dividend per Share795.13795.13795.13
(+) Excess Retained per Share485.56605.63685.67
(=) Adjusted Dividend1,280.701,400.761,480.80
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate2.97%3.97%4.97%
Fair Value$37,012.95$56,824.87$99,454.35
Upside / Downside96.77%202.10%428.73%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)19,743.1320,527.2721,342.5522,190.2123,071.5423,987.8724,707.50
Payout Ratio49.67%57.74%65.80%73.87%81.93%90.00%92.50%
Projected Dividends (M)9,806.1711,851.4214,043.6716,391.3518,903.3821,589.0822,854.44

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate2.97%3.97%4.97%
Year 1 PV (M)11,017.4811,124.4811,231.47
Year 2 PV (M)12,136.8012,373.6812,612.84
Year 3 PV (M)13,168.9313,556.3313,951.26
Year 4 PV (M)14,118.4414,674.9215,247.70
Year 5 PV (M)14,989.7215,731.8516,503.09
PV of Terminal Value (M)448,935.45471,161.96494,260.21
Equity Value (M)514,366.83538,623.22563,806.56
Shares Outstanding (M)12.3312.3312.33
Fair Value$41,707.39$43,674.22$45,716.21
Upside / Downside121.73%132.19%143.04%

High-Yield Dividend Screener

« Prev Page 20 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PZU.WAPowszechny Zaklad Ubezpieczen S.A.6.34%$4.3461.18%
TIMS3.SATIM S.A.6.34%$1.3782.19%
5027.KLKim Loong Resources Berhad6.33%$0.1590.58%
600177.SSYoungor Group Co.,Ltd6.33%$0.4885.43%
MQG.AXMacquarie Group Limited6.33%$12.8967.45%
1286.HKImpro Precision Industries Limited6.32%$0.3247.46%
2199.HKRegina Miracle International (Holdings) Limited6.32%$0.1551.30%
4331.SRAljazira Mawten REIT Fund6.32%$0.7471.72%
8284.TWOMitake Information Corporation6.32%$3.9988.71%
B7E.DEBlue Cap AG6.32%$1.0945.09%
SHAF.SWSchaeffler AG6.32%$0.4699.67%
2069.TWYuen Chang Stainless Steel Co., Ltd.6.31%$1.1672.53%
603369.SSJiangsu King's Luck Brewery Joint-Stock Co., Ltd.6.31%$2.2095.23%
035600.KQKginicis Co.,Ltd6.30%$640.7433.42%
3859.KLMagnum Berhad6.30%$0.0963.20%
600582.SSTiandi Science & Technology Co.Ltd6.29%$0.3754.45%
6281.TWE-Life Corporation6.29%$3.9796.34%
8953.TJapan Metropolitan Fund Investment Corporation6.29%$7,808.7582.66%
KYE.BKKang Yong Electric Public Company Limited6.29%$17.8046.83%
3130.TW104 Corporation6.28%$14.0798.54%
601658.SSPostal Savings Bank of China Co., Ltd.6.28%$0.3446.63%
005257.KSGreen Cross Holdings Corporation6.27%$1,649.8533.43%
4138.TWODynamic Medical Technologies Inc.6.27%$3.7785.97%
4383.KLJaya Tiasa Holdings Berhad6.27%$0.0740.20%
AH-R.BKAAPICO Hitech Public Company Limited6.27%$0.7935.60%
1093.HKCSPC Pharmaceutical Group Limited6.26%$0.5359.84%
1397.HKBaguio Green Group Limited6.26%$0.0721.64%
005440.KSHyundai Green Food Co.,Ltd.6.25%$501.5314.65%
0506.HKChina Foods Limited6.25%$0.2744.98%
0RFX.LBell Food Group AG6.25%$14.0034.79%
1345.HKShanghai Pioneer Holding Ltd6.25%$0.1461.06%
M-PAT.BKMFC Patong Heritage Property Fund6.25%$0.1267.74%
PRV-UN.TOPro Real Estate Investment Trust6.25%$0.4177.89%
2006.TWTung Ho Steel Enterprise Corporation6.24%$3.9966.06%
600867.SSTonghua Dongbao Pharmaceutical Co., Ltd.6.24%$0.5180.83%
CEKA.JKPT Wilmar Cahaya Indonesia Tbk.6.22%$149.7933.39%
TSFA.FTaiwan Semiconductor Manufacturing Company Limited6.22%$17.0027.78%
002061.SZZhejiang Communications Technology Co., Ltd.6.21%$0.2555.66%
003410.KSSsangYong C&E Co., Ltd.6.21%$434.4384.58%
6170.TWOWelldone Company6.21%$3.0864.20%
7480.TSuzuden Corporation6.21%$104.5987.83%
HMPRO-R.BKHome Product Center Public Company Limited6.21%$0.4187.39%
IPCC.JKPT Indonesia Kendaraan Terminal Tbk6.21%$86.9664.44%
4532.TWRechi Precision Co., Ltd.6.20%$1.5172.65%
OPM.PAOPmobility6.20%$1.0244.93%
BCVN.SWBanque Cantonale Vaudoise6.19%$6.2168.66%
MF.PAWendel6.19%$5.0581.14%
OVS.MIOVS S.p.A.6.19%$0.3079.04%
A5G.IRAIB Group plc6.18%$0.5848.87%
BEK-B.TOThe Becker Milk Company Limited6.18%$0.8047.42%