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 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%