Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

Yuanta Securities Korea Co., Ltd. (003470.KS)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$4,438.02 - $8,030.92$5,936.16
Multi-Stage$6,942.37 - $7,612.42$7,271.04
Blended Fair Value$6,603.60
Current Price$3,695.00
Upside78.72%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%183.30113.23183.30128.240.000.000.000.000.000.00
YoY Growth--61.88%-38.23%42.93%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--7.19%4.19%6.87%3.47%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)64,644.88
(-) Cash Dividends Paid (M)41,738.86
(=) Cash Retained (M)22,906.01
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)12,928.988,080.614,848.37
Cash Retained (M)22,906.0122,906.0122,906.01
(-) Cash Required (M)-12,928.98-8,080.61-4,848.37
(=) Excess Retained (M)9,977.0414,825.4018,057.65
(/) Shares Outstanding (M)205.29205.29205.29
(=) Excess Retained per Share48.6072.2287.96
LTM Dividend per Share203.32203.32203.32
(+) Excess Retained per Share48.6072.2287.96
(=) Adjusted Dividend251.92275.54291.28
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate1.13%2.13%3.13%
Fair Value$4,438.02$5,936.16$8,030.92
Upside / Downside20.11%60.65%117.35%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)64,644.8866,021.7867,428.0168,864.1970,330.9671,828.9873,983.85
Payout Ratio64.57%69.65%74.74%79.83%84.91%90.00%92.50%
Projected Dividends (M)41,738.8645,986.2250,395.5854,971.9159,720.3364,646.0868,435.06

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate1.13%2.13%3.13%
Year 1 PV (M)42,608.5543,029.8743,451.20
Year 2 PV (M)43,264.3744,124.2244,992.53
Year 3 PV (M)43,726.8045,036.8246,372.74
Year 4 PV (M)44,014.7345,781.6447,601.22
Year 5 PV (M)44,145.5646,371.7748,686.90
PV of Terminal Value (M)1,207,424.701,268,313.721,331,634.78
Equity Value (M)1,425,184.711,492,658.041,562,739.37
Shares Outstanding (M)205.29205.29205.29
Fair Value$6,942.37$7,271.04$7,612.42
Upside / Downside87.89%96.78%106.02%

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%