Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

InBody Co.,Ltd (041830.KQ)

Company Dividend Discount ModelIndustry: Medical - SpecialtiesSector: Healthcare

Valuation Snapshot

Stable Growth$2,552.64 - $3,085.06$2,854.32
Multi-Stage$1,546.89 - $1,628.76$1,587.33
Blended Fair Value$2,220.83
Current Price$23,850.00
Upside-90.69%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS23.05%23.68%357.98306.84204.56143.19146.21126.91127.03106.8885.5064.13
YoY Growth--16.67%50.00%42.86%-2.07%15.21%-0.09%18.85%25.00%33.33%50.00%
Dividend Yield--1.61%1.04%0.70%0.51%0.72%0.80%0.57%0.21%0.37%0.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)30,623.36
(-) Cash Dividends Paid (M)5,043.18
(=) Cash Retained (M)25,580.18
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,124.673,827.922,296.75
Cash Retained (M)25,580.1825,580.1825,580.18
(-) Cash Required (M)-6,124.67-3,827.92-2,296.75
(=) Excess Retained (M)19,455.5121,752.2623,283.43
(/) Shares Outstanding (M)12.7412.7412.74
(=) Excess Retained per Share1,527.541,707.871,828.09
LTM Dividend per Share395.96395.96395.96
(+) Excess Retained per Share1,527.541,707.871,828.09
(=) Adjusted Dividend1,923.502,103.832,224.05
WACC / Discount Rate85.00%85.00%85.00%
Growth Rate5.50%6.50%7.50%
Fair Value$2,552.64$2,854.32$3,085.06
Upside / Downside-89.30%-88.03%-87.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)30,623.3632,613.8834,733.7836,991.4839,395.9241,956.6643,215.36
Payout Ratio16.47%31.17%45.88%60.59%75.29%90.00%92.50%
Projected Dividends (M)5,043.1810,167.2915,936.2222,412.1629,662.6437,760.9939,974.21

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate85.00%85.00%85.00%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)5,444.295,495.905,547.50
Year 2 PV (M)4,569.394,656.424,744.28
Year 3 PV (M)3,441.063,539.843,640.50
Year 4 PV (M)2,438.682,532.472,628.93
Year 5 PV (M)1,662.361,742.651,826.02
PV of Terminal Value (M)2,146.152,249.812,357.43
Equity Value (M)19,701.9320,217.0920,744.66
Shares Outstanding (M)12.7412.7412.74
Fair Value$1,546.89$1,587.33$1,628.76
Upside / Downside-93.51%-93.34%-93.17%

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%