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

WONIK Materials Co.,Ltd. (104830.KQ)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$190,017.05 - $536,258.92$502,527.91
Multi-Stage$85,780.36 - $94,039.45$89,833.18
Blended Fair Value$296,180.54
Current Price$32,100.00
Upside822.68%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-5.59%0.00%150.01800.03400.02200.01150.01200.010.000.000.000.00
YoY Growth---81.25%100.00%100.00%33.33%-25.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.78%2.10%1.40%0.56%0.40%1.06%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)34,177.48
(-) Cash Dividends Paid (M)4,412.80
(=) Cash Retained (M)29,764.68
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,835.504,272.192,563.31
Cash Retained (M)29,764.6829,764.6829,764.68
(-) Cash Required (M)-6,835.50-4,272.19-2,563.31
(=) Excess Retained (M)22,929.1825,492.5027,201.37
(/) Shares Outstanding (M)12.6112.6112.61
(=) Excess Retained per Share1,818.692,022.012,157.55
LTM Dividend per Share350.01350.01350.01
(+) Excess Retained per Share1,818.692,022.012,157.55
(=) Adjusted Dividend2,168.712,372.022,507.57
WACC / Discount Rate6.13%6.13%6.13%
Growth Rate4.93%5.93%6.93%
Fair Value$190,017.05$502,527.91$536,258.92
Upside / Downside491.95%1,465.51%1,570.59%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)34,177.4836,203.5538,349.7240,623.1243,031.2945,582.2146,949.68
Payout Ratio12.91%28.33%43.75%59.16%74.58%90.00%92.50%
Projected Dividends (M)4,412.8010,256.1516,776.8024,034.4932,093.7241,023.9943,428.45

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.13%6.13%6.13%
Growth Rate4.93%5.93%6.93%
Year 1 PV (M)9,572.939,664.169,755.39
Year 2 PV (M)14,616.0414,895.9615,178.53
Year 3 PV (M)19,544.1120,108.2420,683.12
Year 4 PV (M)24,359.1025,301.0626,270.08
Year 5 PV (M)29,062.9330,474.4831,940.35
PV of Terminal Value (M)984,320.791,032,127.941,081,774.84
Equity Value (M)1,081,475.901,132,571.831,185,602.30
Shares Outstanding (M)12.6112.6112.61
Fair Value$85,780.36$89,833.18$94,039.45
Upside / Downside167.23%179.85%192.96%

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%