Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Namyang Dairy Products Co., Ltd (003920.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$14,145.02 - $19,608.65$16,886.39
Multi-Stage$22,075.46 - $24,308.04$23,169.71
Blended Fair Value$20,028.05
Current Price$64,300.00
Upside-68.85%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.80%0.40%102.6598.7198.5798.5898.6198.6698.6298.6198.6198.60
YoY Growth--3.99%0.14%0.00%-0.03%-0.05%0.04%0.01%0.00%0.01%0.01%
Dividend Yield--0.15%0.18%0.18%0.25%0.33%0.34%0.17%0.15%0.12%0.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,385.40
(-) Cash Dividends Paid (M)835.99
(=) Cash Retained (M)20,549.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,277.082,673.171,603.90
Cash Retained (M)20,549.4120,549.4120,549.41
(-) Cash Required (M)-4,277.08-2,673.17-1,603.90
(=) Excess Retained (M)16,272.3317,876.2318,945.50
(/) Shares Outstanding (M)8.678.678.67
(=) Excess Retained per Share1,877.342,062.382,185.75
LTM Dividend per Share96.4596.4596.45
(+) Excess Retained per Share1,877.342,062.382,185.75
(=) Adjusted Dividend1,973.792,158.832,282.19
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.56%-2.56%-1.56%
Fair Value$14,145.02$16,886.39$19,608.65
Upside / Downside-78.00%-73.74%-69.50%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,385.4020,837.5020,303.6419,783.4519,276.6018,782.7319,346.21
Payout Ratio3.91%21.13%38.35%55.56%72.78%90.00%92.50%
Projected Dividends (M)835.994,402.417,785.5310,992.4114,029.8616,904.4517,895.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.56%-2.56%-1.56%
Year 1 PV (M)3,964.904,006.024,047.13
Year 2 PV (M)6,314.996,446.646,579.64
Year 3 PV (M)8,030.088,282.488,540.11
Year 4 PV (M)9,230.449,619.3010,020.31
Year 5 PV (M)10,016.4210,546.6311,099.05
PV of Terminal Value (M)153,787.71161,928.19170,409.80
Equity Value (M)191,344.55200,829.24210,696.03
Shares Outstanding (M)8.678.678.67
Fair Value$22,075.46$23,169.71$24,308.04
Upside / Downside-65.67%-63.97%-62.20%

High-Yield Dividend Screener

« Prev Page 23 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002293.SZLuolai Lifestyle Technology Co., Ltd.5.90%$0.6198.42%
KLBN11.SAKlabin S.A.5.90%$1.1379.59%
T9Z.DEZumtobel Group AG5.89%$0.2568.81%
4006.KLOriental Holdings Berhad5.88%$0.4091.37%
7231.KLWellcall Holdings Berhad5.88%$0.0898.90%
ALBAV.HEÅlandsbanken Abp5.88%$2.8380.11%
HSPG.OLHøland og Setskog Sparebank5.88%$9.009.64%
TAEE3.SATransmissora Aliança de Energia Elétrica S.A.5.88%$0.8249.16%
095570.KSAJ Networks Co.,Ltd.5.87%$269.8946.78%
CONSTI.HEConsti Oyj5.87%$0.6379.88%
DEDI.STDedicare AB (publ)5.87%$2.5059.86%
SUC.BKSaha-Union Public Company Limited5.87%$1.6026.76%
0QQF.LMikron Holding AG5.85%$1.2032.60%
0RNX.LAmbea AB (publ)5.85%$2.1927.21%
3459.TSamty Residential Investment Corporation5.85%$6,816.2884.59%
PLAT.ATThrace Plastics Holding Company S.A.5.85%$0.2485.91%
7229.KLFavelle Favco Berhad5.84%$0.0931.57%
M-II.BKMFC Industrial Investment Property and Leasehold Fund5.83%$0.3544.44%
NOHO.HENoHo Partners Oyj5.83%$0.4829.48%
0QN7.LVaudoise Assurances Holding S.A.5.82%$42.4142.05%
4164.SRNahdi Medical Company5.81%$5.6089.58%
5511.TWOTe Chang Construction Co., Ltd.5.81%$3.7946.23%
PPA.ATPiraeus Port Authority S.A.5.81%$2.3838.50%
WHA-R.BKWHA Corporation Public Company Limited5.81%$0.1957.71%
MULTI.OLMulticonsult ASA5.80%$10.1891.58%
QIMD.QAQatar Industrial Manufacturing Company Q.P.S.C.5.80%$0.1448.99%
000791.SZGEPIC Energy Development Co., Ltd.5.79%$0.3746.47%
0NFS.LEsprinet S.p.A.5.79%$0.3693.72%
MYS.AXMyState Limited5.79%$0.2670.40%
5299.TWOExcelliance MOS Corporation5.78%$4.1493.57%
8987.TJapan Excellent, Inc.5.78%$8,618.1168.54%
9528.SRGas Arabian Services Company5.78%$0.9877.70%
PLS.AXPLS Group Limited5.78%$0.2556.17%
1104.HKAPAC Resources Limited5.77%$0.1533.87%
9525.SRAlwasail Industrial Company5.77%$0.2085.38%
CBA.AXCommonwealth Bank of Australia5.77%$9.3079.76%
GSLGlobal Ship Lease, Inc.5.77%$2.0117.72%
5138.KLHap Seng Plantations Holdings Berhad5.76%$0.1355.68%
601088.SSChina Shenhua Energy Company Limited5.76%$2.3381.35%
ALI.AXArgo Global Listed Infrastructure Limited5.76%$0.1510.56%
000755.SZShanxi Hi-speed Group Co., Ltd.5.75%$0.2989.22%
EELT.MEEuropean Eltech Public Joint Stock Company5.75%$0.5236.41%
1846.HKEuroEyes International Eye Clinic Limited5.74%$0.1729.90%
9296.KLRCE Capital Berhad5.74%$0.0692.92%
BELA.ATJumbo S.A.5.74%$1.6068.01%
GRP-UNGranite Real Estate Investment Trust5.74%$3.4071.71%
6199.HKBank of Guizhou Co., Ltd.5.73%$0.0624.27%
6581.TWTaiwan Steel Union Co., Ltd5.73%$5.9988.31%
HAIS.JKPT Hasnur Internasional Shipping Tbk5.73%$15.3740.52%
HTSC.LHuatai Securities Co., Ltd.5.73%$1.2668.65%