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

Woongjin Co., Ltd. (016880.KS)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$11,097.85 - $17,221.36$13,931.70
Multi-Stage$24,827.36 - $27,384.65$26,080.64
Blended Fair Value$20,006.17
Current Price$2,780.00
Upside619.65%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.0040.3975.0165.48244.340.000.000.000.000.00
YoY Growth---100.00%-46.15%14.56%-73.20%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.00%3.22%4.44%3.81%8.40%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)91,693.57
(-) Cash Dividends Paid (M)4,031.30
(=) Cash Retained (M)87,662.27
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)18,338.7111,461.706,877.02
Cash Retained (M)87,662.2787,662.2787,662.27
(-) Cash Required (M)-18,338.71-11,461.70-6,877.02
(=) Excess Retained (M)69,323.5676,200.5880,785.26
(/) Shares Outstanding (M)77.6377.6377.63
(=) Excess Retained per Share893.03981.621,040.68
LTM Dividend per Share51.9351.9351.93
(+) Excess Retained per Share893.03981.621,040.68
(=) Adjusted Dividend944.961,033.551,092.61
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate-2.00%-1.00%0.00%
Fair Value$11,097.85$13,931.70$17,221.36
Upside / Downside299.20%401.14%519.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)91,693.5790,776.6389,868.8788,970.1888,080.4887,199.6789,815.66
Payout Ratio4.40%21.52%38.64%55.76%72.88%90.00%92.50%
Projected Dividends (M)4,031.3019,532.5834,723.4449,608.5264,192.4378,479.7183,079.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)18,181.7418,367.2718,552.80
Year 2 PV (M)30,086.6930,703.8331,327.25
Year 3 PV (M)40,011.4141,248.7942,511.42
Year 4 PV (M)48,193.3650,190.7552,249.59
Year 5 PV (M)54,844.9457,700.8460,674.50
PV of Terminal Value (M)1,735,967.681,826,363.541,920,486.49
Equity Value (M)1,927,285.812,024,575.022,125,802.04
Shares Outstanding (M)77.6377.6377.63
Fair Value$24,827.36$26,080.64$27,384.65
Upside / Downside793.07%838.15%885.06%

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%