Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Kukdo Chemical Co., Ltd. (007690.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$45,949.65 - $89,881.58$63,332.13
Multi-Stage$71,099.39 - $78,142.70$74,553.56
Blended Fair Value$68,942.85
Current Price$35,150.00
Upside96.14%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.32%5.34%1,124.721,335.782,136.16734.44938.28955.29970.62800.38996.71669.01
YoY Growth---15.80%-37.47%190.86%-21.72%-1.78%-1.58%21.27%-19.70%48.98%0.07%
Dividend Yield--3.84%3.59%4.67%1.30%1.82%3.29%2.63%1.78%2.70%1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)25,399.07
(-) Cash Dividends Paid (M)5,004.32
(=) Cash Retained (M)20,394.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,079.813,174.881,904.93
Cash Retained (M)20,394.7520,394.7520,394.75
(-) Cash Required (M)-5,079.81-3,174.88-1,904.93
(=) Excess Retained (M)15,314.9417,219.8718,489.82
(/) Shares Outstanding (M)8.908.908.90
(=) Excess Retained per Share1,721.021,935.092,077.80
LTM Dividend per Share562.36562.36562.36
(+) Excess Retained per Share1,721.021,935.092,077.80
(=) Adjusted Dividend2,283.382,497.452,640.16
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate1.32%2.32%3.32%
Fair Value$45,949.65$63,332.13$89,881.58
Upside / Downside30.72%80.18%155.71%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)25,399.0725,988.1826,590.9527,207.7027,838.7528,484.4529,338.98
Payout Ratio19.70%33.76%47.82%61.88%75.94%90.00%92.50%
Projected Dividends (M)5,004.328,774.1812,716.2316,836.4221,140.9025,636.0027,138.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate1.32%2.32%3.32%
Year 1 PV (M)8,169.338,249.968,330.59
Year 2 PV (M)11,023.4611,242.1311,462.95
Year 3 PV (M)13,589.0413,995.3914,409.76
Year 4 PV (M)15,887.0116,523.5617,179.05
Year 5 PV (M)17,936.9518,839.7619,778.57
PV of Terminal Value (M)566,089.89594,582.71624,211.45
Equity Value (M)632,695.67663,433.51695,372.36
Shares Outstanding (M)8.908.908.90
Fair Value$71,099.39$74,553.56$78,142.70
Upside / Downside102.27%112.10%122.31%

High-Yield Dividend Screener

« Prev Page 20 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SMBCSouthern Missouri Bancorp, Inc.1.61%$0.9417.19%
VIRCVirco Mfg. Corporation1.61%$0.1041.34%
CNOCNO Financial Group, Inc.1.60%$0.6722.53%
IVTInvenTrust Properties Corp.1.60%$0.4529.49%
KBRKBR, Inc.1.60%$0.6521.84%
OBKOrigin Bancorp, Inc.1.60%$0.6031.45%
TNCTennant Company1.60%$1.1839.96%
DELLDell Technologies Inc.1.59%$2.0327.33%
RVSBRiverview Bancorp, Inc.1.59%$0.0835.84%
0HPW.LBroadridge Financial Solutions, Inc.1.58%$3.4944.54%
CCFChase Corporation1.58%$2.0157.26%
MSIFMSC Income Fund, Inc.1.58%$0.2112.72%
PRIPrimerica, Inc.1.58%$4.1018.44%
IEXIDEX Corporation1.57%$2.8244.28%
LHXL3Harris Technologies, Inc.1.57%$4.7951.11%
MROMarathon Oil Corporation1.57%$0.4519.02%
NEUNewMarket Corporation1.57%$10.8222.69%
PSMTPriceSmart, Inc.1.57%$1.9339.29%
TFSLTFS Financial Corporation1.57%$0.2165.45%
UFPIUFP Industries, Inc.1.57%$1.4425.79%
0M3Q.LZoetis Inc.1.56%$1.9532.55%
0K92.LNorthrop Grumman Corporation1.55%$8.8031.43%
0QZ5.LCognizant Technology Solutions Corporation1.55%$1.2528.62%
EMREmerson Electric Co.1.55%$2.1151.98%
SYFSynchrony Financial1.55%$1.3213.96%
TXRHTexas Roadhouse, Inc.1.55%$2.6540.30%
0HQW.LC.H. Robinson Worldwide, Inc.1.54%$2.4850.26%
0J76.LHuntington Ingalls Industries, Inc.1.54%$5.3637.08%
BHEBenchmark Electronics, Inc.1.54%$0.6865.62%
DPZDomino's Pizza, Inc.1.54%$6.5437.90%
GRCThe Gorman-Rupp Company1.54%$0.7438.69%
DFSDiscover Financial Services1.53%$3.0616.08%
SPFISouth Plains Financial, Inc.1.53%$0.5916.67%
JMSBJohn Marshall Bancorp, Inc.1.52%$0.3029.07%
0J3H.LThe Hartford Financial Services Group, Inc.1.51%$2.0616.53%
TRVThe Travelers Companies, Inc.1.51%$4.2916.63%
CISMXClarkston Partners Fund Institutional Class1.50%$0.1932.74%
FCAPFirst Capital, Inc.1.50%$0.8828.53%
MGYRMagyar Bancorp, Inc.1.50%$0.2622.66%
OBTOrange County Bancorp, Inc.1.50%$0.4315.62%
OSKOshkosh Corporation1.50%$1.9919.24%
SAICScience Applications International Corporation1.50%$1.5119.14%
FULH.B. Fuller Company1.49%$0.9043.28%
CBNKCapital Bancorp, Inc.1.48%$0.4114.04%
FRBAFirst Bank1.48%$0.2414.40%
ANDEThe Andersons, Inc.1.47%$0.7836.39%
IROQIF Bancorp, Inc.1.47%$0.4025.40%
WMWaste Management, Inc.1.47%$3.2250.78%
ATRAptarGroup, Inc.1.45%$1.7828.44%
CHXChampionX Corporation1.45%$0.3724.70%