Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kwang Dong Pharmaceutical Co., Ltd. (009290.KS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$15,065.88 - $35,336.91$22,147.24
Multi-Stage$18,353.53 - $20,153.41$19,236.41
Blended Fair Value$20,691.82
Current Price$5,830.00
Upside254.92%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.51%3.37%101.44103.98103.98103.9880.1481.3682.1682.1782.1781.35
YoY Growth---2.43%0.00%0.00%29.74%-1.49%-0.98%-0.01%0.00%1.01%11.75%
Dividend Yield--1.97%1.42%1.88%1.38%0.94%1.43%1.17%0.92%0.92%0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)29,182.92
(-) Cash Dividends Paid (M)3,927.88
(=) Cash Retained (M)25,255.04
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,836.583,647.862,188.72
Cash Retained (M)25,255.0425,255.0425,255.04
(-) Cash Required (M)-5,836.58-3,647.86-2,188.72
(=) Excess Retained (M)19,418.4621,607.1823,066.32
(/) Shares Outstanding (M)39.5139.5139.51
(=) Excess Retained per Share491.50546.90583.84
LTM Dividend per Share99.4299.4299.42
(+) Excess Retained per Share491.50546.90583.84
(=) Adjusted Dividend590.92646.32683.25
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate2.51%3.51%4.51%
Fair Value$15,065.88$22,147.24$35,336.91
Upside / Downside158.42%279.88%506.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)29,182.9230,207.7831,268.6332,366.7433,503.4234,680.0135,720.41
Payout Ratio13.46%28.77%44.08%59.38%74.69%90.00%92.50%
Projected Dividends (M)3,927.888,690.0613,781.8719,220.6025,024.3431,212.0133,041.38

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate2.51%3.51%4.51%
Year 1 PV (M)8,078.378,157.188,235.98
Year 2 PV (M)11,909.9712,143.4712,379.23
Year 3 PV (M)15,440.8415,897.1416,362.34
Year 4 PV (M)18,688.2219,428.1720,189.88
Year 5 PV (M)21,668.4722,746.1723,866.33
PV of Terminal Value (M)649,329.86681,624.78715,192.08
Equity Value (M)725,115.74759,996.91796,225.84
Shares Outstanding (M)39.5139.5139.51
Fair Value$18,353.53$19,236.41$20,153.41
Upside / Downside214.81%229.96%245.68%

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%