Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kyobo Securities Co ., Ltd (030610.KS)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

Valuation Snapshot

Stable Growth$36,316.91 - $208,731.61$68,000.67
Multi-Stage$44,390.41 - $48,797.46$46,551.93
Blended Fair Value$57,276.30
Current Price$9,150.00
Upside525.97%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-19.68%0.00%36.1528.93114.12190.57123.66108.1892.7352.2346.0930.73
YoY Growth--24.99%-74.65%-40.12%54.11%14.30%16.67%77.52%13.33%50.00%0.00%
Dividend Yield--0.62%0.57%2.25%2.49%1.57%1.83%0.97%0.53%0.49%0.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)121,581.83
(-) Cash Dividends Paid (M)8,159.39
(=) Cash Retained (M)113,422.44
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,316.3715,197.739,118.64
Cash Retained (M)113,422.44113,422.44113,422.44
(-) Cash Required (M)-24,316.37-15,197.73-9,118.64
(=) Excess Retained (M)89,106.0898,224.71104,303.80
(/) Shares Outstanding (M)112.88112.88112.88
(=) Excess Retained per Share789.36870.13923.99
LTM Dividend per Share72.2872.2872.28
(+) Excess Retained per Share789.36870.13923.99
(=) Adjusted Dividend861.64942.42996.27
WACC / Discount Rate5.19%5.19%5.19%
Growth Rate2.76%3.76%4.76%
Fair Value$36,316.91$68,000.67$208,731.61
Upside / Downside296.91%643.18%2,181.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)121,581.83126,149.39130,888.54135,805.73140,907.65146,201.23150,587.27
Payout Ratio6.71%23.37%40.03%56.68%73.34%90.00%92.50%
Projected Dividends (M)8,159.3929,479.6352,390.2576,980.68103,344.77131,581.11139,293.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.19%5.19%5.19%
Growth Rate2.76%3.76%4.76%
Year 1 PV (M)27,753.7728,023.8628,293.95
Year 2 PV (M)46,435.5447,343.7348,260.72
Year 3 PV (M)64,236.4866,130.1968,060.75
Year 4 PV (M)81,187.3984,394.1987,695.07
Year 5 PV (M)97,318.09102,146.52107,164.72
PV of Terminal Value (M)4,694,057.864,926,953.155,169,002.11
Equity Value (M)5,010,989.125,254,991.635,508,477.33
Shares Outstanding (M)112.88112.88112.88
Fair Value$44,390.41$46,551.93$48,797.46
Upside / Downside385.14%408.76%433.31%

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%