Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Ilshin Spinning Co.,Ltd (003200.KS)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$14,782.47 - $25,410.54$19,370.22
Multi-Stage$27,913.96 - $30,699.60$29,279.81
Blended Fair Value$24,325.01
Current Price$10,200.00
Upside138.48%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.40%1.96%275.82539.41326.03165.98167.05222.35169.81314.45281.51199.28
YoY Growth---48.87%65.45%96.43%-0.64%-24.87%30.94%-46.00%11.70%41.27%-12.24%
Dividend Yield--3.46%5.96%2.51%1.43%1.77%4.83%1.73%2.93%2.52%1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)24,989.42
(-) Cash Dividends Paid (M)7,981.99
(=) Cash Retained (M)17,007.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,997.883,123.681,874.21
Cash Retained (M)17,007.4217,007.4217,007.42
(-) Cash Required (M)-4,997.88-3,123.68-1,874.21
(=) Excess Retained (M)12,009.5413,883.7515,133.22
(/) Shares Outstanding (M)21.2221.2221.22
(=) Excess Retained per Share566.01654.35713.23
LTM Dividend per Share376.19376.19376.19
(+) Excess Retained per Share566.01654.35713.23
(=) Adjusted Dividend942.211,030.541,089.43
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate-0.04%0.96%1.96%
Fair Value$14,782.47$19,370.22$25,410.54
Upside / Downside44.93%89.90%149.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)24,989.4225,230.1625,473.2325,718.6325,966.4126,216.5627,003.06
Payout Ratio31.94%43.55%55.16%66.78%78.39%90.00%92.50%
Projected Dividends (M)7,981.9910,988.5414,052.2817,174.0320,354.6223,594.9124,977.83

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate-0.04%0.96%1.96%
Year 1 PV (M)10,231.5510,333.9010,436.25
Year 2 PV (M)12,182.8612,427.8312,675.23
Year 3 PV (M)13,863.6014,283.8414,712.48
Year 4 PV (M)15,299.1915,920.6316,560.81
Year 5 PV (M)16,512.9617,355.6018,232.30
PV of Terminal Value (M)524,181.36550,929.87578,759.36
Equity Value (M)592,271.52621,251.67651,376.43
Shares Outstanding (M)21.2221.2221.22
Fair Value$27,913.96$29,279.81$30,699.60
Upside / Downside173.67%187.06%200.98%

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%