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

Analysis Mode

Ticker

Industry

Sector

Kolon Plastics, Inc. (138490.KS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$68,826.16 - $227,551.87$213,241.64
Multi-Stage$32,723.38 - $35,853.66$34,259.56
Blended Fair Value$123,750.60
Current Price$6,900.00
Upside1,693.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.92%0.00%159.83179.81144.850.0069.93119.88119.8899.9057.1838.12
YoY Growth---11.11%24.14%0.00%-100.00%-41.67%0.00%20.00%74.71%50.00%0.00%
Dividend Yield--2.81%2.37%1.39%0.00%1.10%4.47%1.93%1.26%0.92%0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)43,693.79
(-) Cash Dividends Paid (M)7,624.39
(=) Cash Retained (M)36,069.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,738.765,461.723,277.03
Cash Retained (M)36,069.4136,069.4136,069.41
(-) Cash Required (M)-8,738.76-5,461.72-3,277.03
(=) Excess Retained (M)27,330.6530,607.6832,792.37
(/) Shares Outstanding (M)38.0438.0438.04
(=) Excess Retained per Share718.49804.63862.07
LTM Dividend per Share200.43200.43200.43
(+) Excess Retained per Share718.49804.63862.07
(=) Adjusted Dividend918.921,005.071,062.50
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.08%6.08%7.08%
Fair Value$68,826.16$213,241.64$227,551.87
Upside / Downside897.48%2,990.46%3,197.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)43,693.7946,351.7349,171.3452,162.4855,335.5758,701.6860,462.73
Payout Ratio17.45%31.96%46.47%60.98%75.49%90.00%92.50%
Projected Dividends (M)7,624.3914,813.8622,849.8031,808.5941,772.7752,831.5155,928.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.08%6.08%7.08%
Year 1 PV (M)13,780.4013,911.5414,042.68
Year 2 PV (M)19,772.8820,151.0020,532.70
Year 3 PV (M)25,605.0626,343.0427,095.06
Year 4 PV (M)31,280.1332,487.9233,730.34
Year 5 PV (M)36,801.2138,585.9140,439.18
PV of Terminal Value (M)1,117,533.011,171,728.501,228,006.49
Equity Value (M)1,244,772.701,303,207.911,363,846.46
Shares Outstanding (M)38.0438.0438.04
Fair Value$32,723.38$34,259.56$35,853.66
Upside / Downside374.25%396.52%419.62%

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%