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

Amorepacific Corporation (090430.KS)

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

Valuation Snapshot

Stable Growth$17,254.15 - $25,199.00$21,090.45
Multi-Stage$30,728.94 - $33,707.10$32,189.33
Blended Fair Value$26,639.89
Current Price$122,300.00
Upside-78.22%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.97%3.32%914.35681.60987.34794.45992.881,179.591,279.481,579.181,369.97907.92
YoY Growth--34.15%-30.97%24.28%-19.99%-15.83%-7.81%-18.98%15.27%50.89%37.65%
Dividend Yield--0.90%0.53%0.72%0.50%0.38%0.70%0.66%0.50%0.49%0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)158,065.02
(-) Cash Dividends Paid (M)92,271.01
(=) Cash Retained (M)65,794.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)31,613.0019,758.1311,854.88
Cash Retained (M)65,794.0065,794.0065,794.00
(-) Cash Required (M)-31,613.00-19,758.13-11,854.88
(=) Excess Retained (M)34,181.0046,035.8853,939.13
(/) Shares Outstanding (M)69.0269.0269.02
(=) Excess Retained per Share495.22666.98781.48
LTM Dividend per Share1,336.841,336.841,336.84
(+) Excess Retained per Share495.22666.98781.48
(=) Adjusted Dividend1,832.072,003.822,118.33
WACC / Discount Rate8.44%8.44%8.44%
Growth Rate-1.97%-0.97%0.03%
Fair Value$17,254.15$21,090.45$25,199.00
Upside / Downside-85.89%-82.76%-79.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)158,065.02156,529.61155,009.12153,503.40152,012.30150,535.69155,051.76
Payout Ratio58.38%64.70%71.03%77.35%83.68%90.00%92.50%
Projected Dividends (M)92,271.01101,275.10110,095.55118,735.09127,196.40135,482.12143,422.88

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.44%8.44%8.44%
Growth Rate-1.97%-0.97%0.03%
Year 1 PV (M)92,451.8693,394.9794,338.08
Year 2 PV (M)91,747.8193,629.2295,529.72
Year 3 PV (M)90,327.0893,119.6995,969.26
Year 4 PV (M)88,333.7591,993.6995,766.19
Year 5 PV (M)85,890.8390,362.0395,017.53
PV of Terminal Value (M)1,672,206.541,759,256.271,849,894.06
Equity Value (M)2,120,957.872,221,755.862,326,514.84
Shares Outstanding (M)69.0269.0269.02
Fair Value$30,728.94$32,189.33$33,707.10
Upside / Downside-74.87%-73.68%-72.44%

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%