Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

LG H&H Co., Ltd. (051900.KS)

Company Dividend Discount ModelIndustry: Household & Personal ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$44,614.55 - $64,618.53$54,333.12
Multi-Stage$121,448.03 - $133,803.55$127,502.19
Blended Fair Value$90,917.65
Current Price$319,500.00
Upside-71.54%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-17.74%-0.67%3,260.175,299.3210,975.9310,155.9410,716.728,653.038,824.027,309.355,092.433,691.59
YoY Growth---38.48%-51.72%8.07%-5.23%23.85%-1.94%20.72%43.53%37.95%5.91%
Dividend Yield--1.04%1.31%1.83%1.18%0.68%0.77%0.62%0.61%0.63%0.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)115,569.14
(-) Cash Dividends Paid (M)81,751.59
(=) Cash Retained (M)33,817.56
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)23,113.8314,446.148,667.69
Cash Retained (M)33,817.5633,817.5633,817.56
(-) Cash Required (M)-23,113.83-14,446.14-8,667.69
(=) Excess Retained (M)10,703.7319,371.4225,149.87
(/) Shares Outstanding (M)18.3318.3318.33
(=) Excess Retained per Share584.021,056.941,372.23
LTM Dividend per Share4,460.544,460.544,460.54
(+) Excess Retained per Share584.021,056.941,372.23
(=) Adjusted Dividend5,044.555,517.485,832.76
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-4.38%-3.38%-2.38%
Fair Value$44,614.55$54,333.12$64,618.53
Upside / Downside-86.04%-82.99%-79.78%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)115,569.14111,658.11107,879.42104,228.62100,701.3697,293.47100,212.28
Payout Ratio70.74%74.59%78.44%82.30%86.15%90.00%92.50%
Projected Dividends (M)81,751.5983,286.4584,623.8085,775.2586,751.8687,564.1392,696.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-4.38%-3.38%-2.38%
Year 1 PV (M)77,446.8378,256.8079,066.78
Year 2 PV (M)73,173.0474,711.6076,266.18
Year 3 PV (M)68,968.3571,154.9873,387.35
Year 4 PV (M)64,862.8367,619.1770,462.44
Year 5 PV (M)60,879.7264,130.5667,518.82
PV of Terminal Value (M)1,880,538.371,980,955.162,085,616.49
Equity Value (M)2,225,869.132,336,828.282,452,318.07
Shares Outstanding (M)18.3318.3318.33
Fair Value$121,448.03$127,502.19$133,803.55
Upside / Downside-61.99%-60.09%-58.12%

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%