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

Kumho Petrochemical Co., Ltd. (011780.KS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$391,647.68 - $2,104,591.66$770,347.70
Multi-Stage$293,430.14 - $321,701.67$307,302.33
Blended Fair Value$538,825.01
Current Price$112,300.00
Upside379.81%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.89%6.21%2,763.975,287.8910,122.584,174.121,473.131,322.25983.90796.34809.891,513.74
YoY Growth---47.73%-47.76%142.51%183.35%11.41%34.39%23.55%-1.67%-46.50%0.00%
Dividend Yield--2.29%3.80%7.04%2.69%0.56%2.04%1.00%0.83%1.03%2.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)297,183.37
(-) Cash Dividends Paid (M)57,516.08
(=) Cash Retained (M)239,667.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)59,436.6737,147.9222,288.75
Cash Retained (M)239,667.30239,667.30239,667.30
(-) Cash Required (M)-59,436.67-37,147.92-22,288.75
(=) Excess Retained (M)180,230.62202,519.38217,378.55
(/) Shares Outstanding (M)27.7427.7427.74
(=) Excess Retained per Share6,496.087,299.447,835.01
LTM Dividend per Share2,073.062,073.062,073.06
(+) Excess Retained per Share6,496.087,299.447,835.01
(=) Adjusted Dividend8,569.159,372.509,908.08
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate4.21%5.21%6.21%
Fair Value$391,647.68$770,347.70$2,104,591.66
Upside / Downside248.75%585.97%1,774.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)297,183.37312,654.35328,930.72346,054.41364,069.55383,022.53394,513.20
Payout Ratio19.35%33.48%47.61%61.74%75.87%90.00%92.50%
Projected Dividends (M)57,516.08104,686.01156,611.28213,659.16276,222.28344,720.27364,924.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate4.21%5.21%6.21%
Year 1 PV (M)97,375.3298,309.7799,244.22
Year 2 PV (M)135,501.33138,114.45140,752.53
Year 3 PV (M)171,950.04176,947.99182,041.87
Year 4 PV (M)206,775.81214,827.99223,113.10
Year 5 PV (M)240,031.42251,771.77263,967.08
PV of Terminal Value (M)7,289,438.557,645,977.608,016,333.30
Equity Value (M)8,141,072.468,525,949.588,925,452.11
Shares Outstanding (M)27.7427.7427.74
Fair Value$293,430.14$307,302.33$321,701.67
Upside / Downside161.29%173.64%186.47%

High-Yield Dividend Screener

« Prev Page 21 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
GATXGATX Corporation1.45%$2.4728.36%
SFStifel Financial Corp.1.45%$1.8630.82%
0HFN.LAnalog Devices, Inc.1.44%$3.9084.88%
HAYNHaynes International, Inc.1.44%$0.8830.16%
0I58.LCummins Inc.1.43%$7.4238.53%
0HRJ.LCSX Corporation1.42%$0.5133.32%
OLEDUniversal Display Corporation1.42%$1.7337.24%
BBWBuild-A-Bear Workshop, Inc.1.41%$0.8619.50%
LBCLuther Burbank Corporation1.41%$0.1317.07%
SNDRSchneider National, Inc.1.41%$0.3858.72%
0R13.LChurch & Dwight Co., Inc.1.40%$1.1636.55%
COHNCohen & Company Inc.1.40%$0.3548.05%
HLIHoulihan Lokey, Inc.1.40%$2.4839.81%
PATKPatrick Industries, Inc.1.40%$1.5444.05%
CXTCrane NXT, Co.1.39%$0.6624.82%
ESBAEmpire State Realty OP, L.P.1.39%$0.0949.94%
MMSMaximus, Inc.1.39%$1.2121.54%
WYNNWynn Resorts, Limited1.39%$1.7034.98%
ATENA10 Networks, Inc.1.38%$0.2434.61%
HYACHaymaker Acquisition Corp. III1.38%$0.1637.41%
ISTRInvestar Holding Corporation1.38%$0.3618.11%
MCYMercury General Corporation1.38%$1.2716.00%
ACUAcme United Corporation1.37%$0.5528.31%
DEDeere & Company1.36%$6.3434.22%
HYAC-UNHaymaker Acquisition Corp. 41.36%$0.1637.41%
RTXRTX Corporation1.36%$2.5652.52%
0HIN.LAssurant, Inc.1.35%$3.2219.47%
ALAir Lease Corporation1.35%$0.869.51%
BGCPBGC Partners, Inc.1.34%$0.0611.88%
ESRTEmpire State Realty Trust, Inc.1.34%$0.0949.94%
HUMHumana Inc.1.34%$3.5533.23%
ZEUSOlympic Steel, Inc.1.34%$0.5950.16%
0K9L.LNucor Corporation1.33%$2.2231.04%
BYByline Bancorp, Inc.1.33%$0.3913.97%
LPXLouisiana-Pacific Corporation1.33%$1.0935.19%
OPOFOld Point Financial Corporation1.33%$0.5632.91%
WSMWilliams-Sonoma, Inc.1.33%$2.5027.85%
RUSHARush Enterprises, Inc.1.32%$0.7121.15%
VLEOXValue Line Small Cap Opportunities Fund, Inc. Investor Class1.32%$0.7956.29%
0IW7.LGlobal Payments Inc.1.31%$1.0113.82%
APOApollo Global Management, Inc.1.31%$1.9227.59%
EMPEntergy Mississippi, Inc. 1M BD 661.31%$0.276.72%
NDSNNordson Corporation1.31%$3.1536.67%
ROKRockwell Automation, Inc.1.31%$5.2368.01%
UMBFUMB Financial Corporation1.31%$1.5218.87%
0L3I.LThe Charles Schwab Corporation1.30%$1.2928.42%
0R2X.LCorning Incorporated1.30%$1.1572.69%
EBAYeBay Inc.1.30%$1.1324.20%
GGGGraco Inc.1.30%$1.0736.31%
HESHess Corporation1.30%$1.9426.90%