Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nongshim Co., Ltd. (004370.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$515,289.89 - $1,117,610.81$737,389.73
Multi-Stage$519,147.68 - $568,969.42$543,593.58
Blended Fair Value$640,491.66
Current Price$431,500.00
Upside48.43%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.56%2.26%4,812.234,812.273,849.723,849.803,849.753,849.713,849.713,850.013,849.723,849.67
YoY Growth--0.00%25.00%0.00%0.00%0.00%0.00%-0.01%0.01%0.00%0.00%
Dividend Yield--1.19%1.27%1.02%1.29%1.36%1.33%1.25%1.26%1.29%0.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)164,017.18
(-) Cash Dividends Paid (M)29,705.92
(=) Cash Retained (M)134,311.26
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)32,803.4420,502.1512,301.29
Cash Retained (M)134,311.26134,311.26134,311.26
(-) Cash Required (M)-32,803.44-20,502.15-12,301.29
(=) Excess Retained (M)101,507.82113,809.11122,009.97
(/) Shares Outstanding (M)6.016.016.01
(=) Excess Retained per Share16,895.4418,942.9320,307.92
LTM Dividend per Share4,944.394,944.394,944.39
(+) Excess Retained per Share16,895.4418,942.9320,307.92
(=) Adjusted Dividend21,839.8423,887.3225,252.31
WACC / Discount Rate7.73%7.73%7.73%
Growth Rate3.35%4.35%5.35%
Fair Value$515,289.89$737,389.73$1,117,610.81
Upside / Downside19.42%70.89%159.01%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)164,017.18171,154.33178,602.04186,373.85194,483.83202,946.72209,035.13
Payout Ratio18.11%32.49%46.87%61.24%75.62%90.00%92.50%
Projected Dividends (M)29,705.9255,606.6383,705.21114,143.89147,073.14182,652.05193,357.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.73%7.73%7.73%
Growth Rate3.35%4.35%5.35%
Year 1 PV (M)51,121.1351,615.7752,110.40
Year 2 PV (M)70,745.7472,121.3973,510.29
Year 3 PV (M)88,689.9491,289.3593,939.06
Year 4 PV (M)105,057.95109,183.39113,429.15
Year 5 PV (M)119,948.28125,864.60132,012.10
PV of Terminal Value (M)2,683,476.212,815,835.752,953,367.30
Equity Value (M)3,119,039.253,265,910.243,418,368.30
Shares Outstanding (M)6.016.016.01
Fair Value$519,147.68$543,593.58$568,969.42
Upside / Downside20.31%25.98%31.86%

High-Yield Dividend Screener

« Prev Page 21 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SFLEX.BKStarflex Public Company Limited6.18%$0.1957.09%
SSP-R.BKSermsang Power Corporation Public Company Limited6.18%$0.2038.47%
002960.KSHankook Shell Oil Co.,Ltd.6.17%$27,000.0086.18%
ANHYT.ISAnadolu Hayat Emeklilik Anonim Sirketi6.17%$6.0047.92%
ARCAD.ASArcadis N.V.6.17%$2.2052.16%
BPFI.JKPT Woori Finance Indonesia Tbk6.17%$19.6167.05%
CSW-A.TOCorby Spirit and Wine Limited6.17%$0.9191.53%
2357.HKAviChina Industry & Technology Company Limited6.16%$0.2650.61%
5465.TWOLoyalty Founder Enterprise Co.,Ltd.6.16%$1.8096.24%
600873.SSMeiHua Holdings Group Co.,Ltd6.16%$0.6246.40%
REACH.OLReach Subsea ASA6.16%$0.4257.18%
600982.SSNingbo Energy Group Co.,Ltd.6.15%$0.2790.53%
AXIO.JKPT Tera Data Indonusa Tbk6.15%$8.0082.23%
HARN.BKHarn Engineering Solutions Public Company Limited6.15%$0.1286.99%
NET-UN.VCanadian Net Real Estate Investment Trust6.15%$0.3552.87%
PARKEN.COPARKEN Sport & Entertainment A/S6.15%$9.2387.46%
300720.KSHanil Cement Co., Ltd.6.14%$1,056.6378.51%
N0Z.SICombine Will International Holdings Limited6.14%$0.086.18%
WHAUP-R.BKWHA Utilities and Power Public Company Limited6.14%$0.2688.80%
007340.KSDN Automotive Corporation6.13%$1,446.0030.12%
0RGB.LInvestment AB Öresund (publ)6.13%$7.2483.15%
1604.TWSampo Corporation6.13%$1.4985.47%
2850.TWShinkong Insurance Co., Ltd.6.13%$7.1464.89%
5520.TWOLih Tai Construction Enterprise Co., Ltd.6.13%$5.4754.22%
600000.SSShanghai Pudong Development Bank Co., Ltd.6.13%$0.7647.27%
CMOCTEZ.MXCorporación Moctezuma, S.A.B. de C.V.6.13%$5.0369.41%
GPROFUT.MXGrupo Profuturo, S.A.B. de C.V.6.13%$7.3555.28%
006060.KSHWASEUNG Industries Co.,Ltd.6.12%$220.7748.43%
ALUCON.BKAlucon Public Company Limited6.12%$12.0049.20%
TLKM.JKPerusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk6.12%$212.4696.73%
5863.TWOTaipei Star Bank6.11%$0.7350.01%
6959.HKChangjiu Holdings Limited6.11%$0.3926.88%
AMUN.PAAmundi S.A.6.11%$4.3532.56%
OEWA.DEVerbund AG6.11%$3.8378.19%
9951.TWOMacauto Industrial Co., Ltd.6.10%$3.3982.90%
0QOQ.LPartners Group Holding AG6.09%$59.8683.68%
1086.HKGoodbaby International Holdings Limited6.09%$0.0718.25%
2161.HKJBM (Healthcare) Limited6.09%$0.1634.56%
600866.SSStar Lake Bioscience Co., Inc.Zhaoqing Guangdong6.08%$0.4254.80%
6419.TMars Group Holdings Corporation6.08%$194.7249.68%
BNSThe Bank of Nova Scotia6.08%$4.5372.38%
0101.HKHang Lung Properties Limited6.07%$0.5354.73%
3295.THulic Reit, Inc.6.07%$10,716.7069.01%
TGKA.JKPT Tigaraksa Satria Tbk6.07%$300.0071.55%
2836.KLCarlsberg Brewery Malaysia Berhad6.06%$1.0186.19%
002966.SZBank of Suzhou Co., Ltd.6.05%$0.5041.79%
019440.KSSeAH SPECIALSTEEL Co. Ltd.6.05%$1,001.3064.69%
2832.TWTaiwan Fire & Marine Insurance Co., Ltd.6.05%$3.0565.35%
BHP.AXBHP Group Limited6.05%$2.7783.22%
PGF.AXPM Capital Global Opportunities Fund Limited6.05%$0.1837.96%