Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Silla Co.,Ltd (004970.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$32,915.72 - $174,369.95$65,481.52
Multi-Stage$26,166.87 - $28,659.21$27,389.89
Blended Fair Value$46,435.71
Current Price$9,090.00
Upside410.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.27%7.03%499.88499.88499.88507.15506.69506.69506.69253.35202.68304.01
YoY Growth--0.00%0.00%-1.43%0.09%0.00%0.00%100.00%25.00%-33.33%20.00%
Dividend Yield--5.94%5.71%4.70%4.02%4.90%5.81%3.53%1.49%1.37%1.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)14,030.96
(-) Cash Dividends Paid (M)7,892.50
(=) Cash Retained (M)6,138.46
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,806.191,753.871,052.32
Cash Retained (M)6,138.466,138.466,138.46
(-) Cash Required (M)-2,806.19-1,753.87-1,052.32
(=) Excess Retained (M)3,332.274,384.595,086.14
(/) Shares Outstanding (M)15.7915.7915.79
(=) Excess Retained per Share211.05277.70322.14
LTM Dividend per Share499.88499.88499.88
(+) Excess Retained per Share211.05277.70322.14
(=) Adjusted Dividend710.93777.58822.02
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate4.06%5.06%6.06%
Fair Value$32,915.72$65,481.52$174,369.95
Upside / Downside262.11%620.37%1,818.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)14,030.9614,741.2215,487.4416,271.4317,095.1117,960.4918,499.30
Payout Ratio56.25%63.00%69.75%76.50%83.25%90.00%92.50%
Projected Dividends (M)7,892.509,287.0410,802.5512,447.6914,231.7016,164.4417,111.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate4.06%5.06%6.06%
Year 1 PV (M)8,652.698,735.848,818.99
Year 2 PV (M)9,377.209,558.299,741.11
Year 3 PV (M)10,067.2110,360.2410,658.90
Year 4 PV (M)10,723.8611,142.0511,572.35
Year 5 PV (M)11,348.2411,904.0812,481.49
PV of Terminal Value (M)362,973.02380,751.65399,220.21
Equity Value (M)413,142.22432,452.15452,493.05
Shares Outstanding (M)15.7915.7915.79
Fair Value$26,166.87$27,389.89$28,659.21
Upside / Downside187.86%201.32%215.28%

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%