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

BGF retail Co. Ltd. (282330.KS)

Company Dividend Discount ModelIndustry: Grocery StoresSector: Consumer Defensive

Valuation Snapshot

Stable Growth$1,116,578.11 - $2,174,560.31$2,037,881.47
Multi-Stage$337,949.85 - $369,957.41$353,659.30
Blended Fair Value$1,195,770.39
Current Price$108,000.00
Upside1,007.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS8.88%0.00%4,098.944,098.942,999.222,399.382,699.302,679.30999.740.000.000.00
YoY Growth--0.00%36.67%25.00%-11.11%0.75%168.00%0.00%0.00%0.00%0.00%
Dividend Yield--3.75%3.36%1.65%1.38%1.71%2.03%0.47%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)188,939.36
(-) Cash Dividends Paid (M)70,827.56
(=) Cash Retained (M)118,111.80
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)37,787.8723,617.4214,170.45
Cash Retained (M)118,111.80118,111.80118,111.80
(-) Cash Required (M)-37,787.87-23,617.42-14,170.45
(=) Excess Retained (M)80,323.9394,494.38103,941.35
(/) Shares Outstanding (M)17.2817.2817.28
(=) Excess Retained per Share4,648.515,468.586,015.30
LTM Dividend per Share4,098.944,098.944,098.94
(+) Excess Retained per Share4,648.515,468.586,015.30
(=) Adjusted Dividend8,747.459,567.5210,114.23
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate5.50%6.50%7.50%
Fair Value$1,116,578.11$2,037,881.47$2,174,560.31
Upside / Downside933.87%1,786.93%1,913.48%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)188,939.36201,220.42214,299.74228,229.23243,064.13258,863.29266,629.19
Payout Ratio37.49%47.99%58.49%68.99%79.50%90.00%92.50%
Projected Dividends (M)70,827.5696,564.76125,348.54157,466.23193,229.63232,976.97246,632.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)89,966.3290,819.0891,671.85
Year 2 PV (M)108,803.26110,875.66112,967.61
Year 3 PV (M)127,341.92130,997.45134,722.28
Year 4 PV (M)145,585.79151,184.61156,943.38
Year 5 PV (M)163,538.34171,437.30179,638.58
PV of Terminal Value (M)5,204,368.875,455,741.835,716,735.43
Equity Value (M)5,839,604.516,111,055.946,392,679.12
Shares Outstanding (M)17.2817.2817.28
Fair Value$337,949.85$353,659.30$369,957.41
Upside / Downside212.92%227.46%242.55%

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%