Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

CJ Logistics Corporation (000120.KS)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$110,027.69 - $162,809.81$135,266.24
Multi-Stage$91,037.64 - $99,100.45$94,997.94
Blended Fair Value$115,132.09
Current Price$84,200.00
Upside36.74%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS97.55%0.00%1,244.162,158.45314.501,205.771,305.9441.36206.1236.1218.110.00
YoY Growth---42.36%586.32%-73.92%-7.67%3,057.81%-79.94%470.67%99.43%0.00%0.00%
Dividend Yield--1.44%1.81%0.39%0.93%0.71%0.03%0.12%0.03%0.01%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)251,476.20
(-) Cash Dividends Paid (M)29,231.13
(=) Cash Retained (M)222,245.07
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)50,295.2431,434.5318,860.72
Cash Retained (M)222,245.07222,245.07222,245.07
(-) Cash Required (M)-50,295.24-31,434.53-18,860.72
(=) Excess Retained (M)171,949.83190,810.55203,384.36
(/) Shares Outstanding (M)19.6619.6619.66
(=) Excess Retained per Share8,748.189,707.7410,347.45
LTM Dividend per Share1,487.171,487.171,487.17
(+) Excess Retained per Share8,748.189,707.7410,347.45
(=) Adjusted Dividend10,235.3511,194.9211,834.63
WACC / Discount Rate15.31%15.31%15.31%
Growth Rate5.50%6.50%7.50%
Fair Value$110,027.69$135,266.24$162,809.81
Upside / Downside30.67%60.65%93.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)251,476.20267,822.16285,230.60303,770.59323,515.67344,544.19354,880.52
Payout Ratio11.62%27.30%42.97%58.65%74.32%90.00%92.50%
Projected Dividends (M)29,231.1373,112.91122,575.82178,160.01240,452.26310,089.77328,264.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate15.31%15.31%15.31%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)62,807.9063,403.2463,998.57
Year 2 PV (M)90,457.6392,180.6093,919.82
Year 3 PV (M)112,945.99116,188.27119,492.01
Year 4 PV (M)130,951.26135,987.27141,167.16
Year 5 PV (M)145,073.62152,080.73159,356.02
PV of Terminal Value (M)1,247,153.841,307,391.841,369,935.29
Equity Value (M)1,789,390.251,867,231.951,947,868.86
Shares Outstanding (M)19.6619.6619.66
Fair Value$91,037.64$94,997.94$99,100.45
Upside / Downside8.12%12.82%17.70%

High-Yield Dividend Screener

« Prev Page 24 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
NDA-FI.HENordea Bank Abp5.73%$0.9467.38%
RBF.BKR&B Food Supply Public Company Limited5.73%$0.1781.37%
1882.HKHaitian International Holdings Limited5.72%$1.2733.58%
3339.HKLonking Holdings Limited5.72%$0.1736.46%
4126.TWOPacific Hospital Supply Co., Ltd5.72%$4.8486.09%
SLFSun Life Financial Inc.5.72%$3.6065.58%
0QKD.LForbo Holding AG5.71%$50.0340.66%
IPE.WAIPOPEMA Securities S.A.5.71%$0.2368.17%
SNOR.OLSpareBank 1 Nordmøre5.71%$10.0420.14%
3705.TWYungShin Global Holding Corporation5.70%$3.2590.33%
MST.BKMaybank Securities (Thailand) Public Company Limited5.70%$0.3875.36%
3462.TNomura Real Estate Master Fund, Inc.5.69%$9,849.8672.94%
CHILE.SNBanco de Chile5.69%$9.8578.63%
RSUL4.SAMetalúrgica Riosulense S.A.5.69%$3.9836.85%
600007.SSChina World Trade Center Co., Ltd.5.68%$1.1395.72%
AURG.OLAurskog Sparebank5.68%$15.0028.30%
BPO-PT.TOBrookfield Office Properties Inc5.68%$1.1634.59%
KTY.WAGrupa Kety S.A.5.68%$52.8592.39%
PREB.BKPre-Built Public Company Limited5.68%$0.2076.14%
3213.TWOMildef Crete Inc.5.67%$5.9677.23%
NAB.AXNational Australia Bank Limited5.67%$2.4066.40%
3282.TComforia Residential REIT, Inc5.66%$18,861.6284.64%
DTEL.BRDeutsche Telekom AG5.66%$1.1349.89%
HELG.OLSpareBank 1 Helgeland5.66%$10.3551.40%
SITHAI.BKSrithai Superware Public Company Limited5.66%$0.0697.25%
002884.SZGuangdong Lingxiao Pump Industry Co.,Ltd.5.65%$1.0077.13%
1535.TWChina Ecotek Corporation5.65%$2.9975.30%
8960.TUnited Urban Investment Corporation5.65%$10,346.6368.81%
SIILI.HESiili Solutions Oyj5.65%$0.2640.06%
AVEN.STAvensia AB (publ)5.64%$0.5078.26%
RPH.BKRatchaphruek Hospital Public Company Limited5.64%$0.2885.55%
1702.HKDongguang Chemical Limited5.63%$0.1123.80%
601033.SSGrandtop Yongxing Group Co., Ltd.5.63%$0.8583.54%
601398.SSIndustrial & Commercial Bank of China Ltd.5.63%$0.4543.37%
JDF.BKJD Food Public Company Limited5.63%$0.0852.54%
024110.KSIndustrial Bank of Korea5.62%$1,165.3436.50%
DHBK.QADoha Bank Q.P.S.C.5.62%$0.1655.17%
0667.HKChina East Education Holdings Limited5.61%$0.3885.28%
0807.HKSIIC Environment Holdings Ltd.5.61%$0.0625.08%
EKH.BKEkachai Medical Care Public Company Limited5.61%$0.2891.43%
HIFA-B.STHifab Group AB (publ.)5.61%$0.1742.74%
KCAR.BKKrungthai Car Rent and Lease Public Company Limited5.61%$0.3043.66%
000987.SZGuangzhou Yuexiu Financial Holdings Group Co., Ltd.5.60%$0.4663.54%
0VCO.LPeyto Exploration & Development Corp.5.60%$1.2970.79%
1537.TWKung Long Batteries Industrial Co.,Ltd5.60%$7.0072.79%
DVR.AXDiverger Limited5.60%$0.0769.90%
SECURE.BKnForce Secure Public Company Limited5.60%$0.7053.33%
029960.KQKorea Environment Technology Co., Ltd.5.59%$499.3892.03%
2057.HKZTO Express (Cayman) Inc.5.59%$9.3186.81%
3468.TStar Asia Investment Corporation5.59%$3,448.1578.34%