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

SHINSEGAE FOOD Inc. (031440.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$94,475.46 - $179,961.09$128,911.54
Multi-Stage$152,519.38 - $167,705.97$159,966.65
Blended Fair Value$144,439.09
Current Price$40,300.00
Upside258.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%1.22%749.73749.96749.96749.96749.77749.74749.96599.97499.97750.26
YoY Growth---0.03%0.00%0.00%0.03%0.00%-0.03%25.00%20.00%-33.36%12.99%
Dividend Yield--2.55%1.96%1.67%0.97%1.01%1.59%0.80%0.48%0.33%0.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)23,755.69
(-) Cash Dividends Paid (M)3,485.62
(=) Cash Retained (M)20,270.08
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,751.142,969.461,781.68
Cash Retained (M)20,270.0820,270.0820,270.08
(-) Cash Required (M)-4,751.14-2,969.46-1,781.68
(=) Excess Retained (M)15,518.9417,300.6218,488.40
(/) Shares Outstanding (M)3.873.873.87
(=) Excess Retained per Share4,007.474,467.564,774.28
LTM Dividend per Share900.09900.09900.09
(+) Excess Retained per Share4,007.474,467.564,774.28
(=) Adjusted Dividend4,907.575,367.655,674.37
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate1.06%2.06%3.06%
Fair Value$94,475.46$128,911.54$179,961.09
Upside / Downside134.43%219.88%346.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)23,755.6924,244.9824,744.3525,254.0025,774.1526,305.0227,094.17
Payout Ratio14.67%29.74%44.80%59.87%74.93%90.00%92.50%
Projected Dividends (M)3,485.627,210.0211,086.3715,119.3519,313.7523,674.5225,062.11

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate1.06%2.06%3.06%
Year 1 PV (M)6,715.676,782.126,848.57
Year 2 PV (M)9,618.229,809.5110,002.68
Year 3 PV (M)12,217.7412,584.0312,957.57
Year 4 PV (M)14,537.0715,121.0615,722.46
Year 5 PV (M)16,597.5617,435.1518,306.21
PV of Terminal Value (M)530,945.05557,738.97585,603.86
Equity Value (M)590,631.31619,470.84649,441.36
Shares Outstanding (M)3.873.873.87
Fair Value$152,519.38$159,966.65$167,705.97
Upside / Downside278.46%296.94%316.14%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%