Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Namhae Chemical Corporation (025860.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$88,500.57 - $104,324.18$97,741.27
Multi-Stage$151,281.23 - $166,533.07$158,760.40
Blended Fair Value$128,250.83
Current Price$7,830.00
Upside1,537.94%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.71%4.57%60.23100.3860.2380.3060.2350.1980.3045.1760.2348.58
YoY Growth---40.00%66.67%-25.00%33.33%20.00%-37.50%77.78%-25.00%23.98%26.04%
Dividend Yield--0.97%1.37%0.67%0.73%0.67%0.72%0.70%0.32%0.67%0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)25,761.32
(-) Cash Dividends Paid (M)3,835.90
(=) Cash Retained (M)21,925.43
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,152.263,220.171,932.10
Cash Retained (M)21,925.4321,925.4321,925.43
(-) Cash Required (M)-5,152.26-3,220.17-1,932.10
(=) Excess Retained (M)16,773.1618,705.2619,993.33
(/) Shares Outstanding (M)47.7747.7747.77
(=) Excess Retained per Share351.13391.58418.55
LTM Dividend per Share80.3080.3080.30
(+) Excess Retained per Share351.13391.58418.55
(=) Adjusted Dividend431.44471.88498.85
WACC / Discount Rate-16.97%-16.97%-16.97%
Growth Rate2.57%3.57%4.57%
Fair Value$88,500.57$97,741.27$104,324.18
Upside / Downside1,030.28%1,148.29%1,232.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)25,761.3226,679.7427,630.8928,615.9529,636.1430,692.6931,613.47
Payout Ratio14.89%29.91%44.93%59.96%74.98%90.00%92.50%
Projected Dividends (M)3,835.907,980.4712,415.6917,157.0022,220.5927,623.4229,242.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-16.97%-16.97%-16.97%
Growth Rate2.57%3.57%4.57%
Year 1 PV (M)9,518.509,611.319,704.11
Year 2 PV (M)17,662.4618,008.5518,358.00
Year 3 PV (M)29,111.3129,971.1430,847.73
Year 4 PV (M)44,969.3246,748.9248,580.83
Year 5 PV (M)66,677.3569,991.8473,436.86
PV of Terminal Value (M)7,058,538.317,409,414.407,774,107.29
Equity Value (M)7,226,477.257,583,746.177,955,034.83
Shares Outstanding (M)47.7747.7747.77
Fair Value$151,281.23$158,760.40$166,533.07
Upside / Downside1,832.07%1,927.59%2,026.86%

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%