Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Namyang Dairy Products Co., Ltd (003920.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$14,145.02 - $19,608.65$16,886.39
Multi-Stage$22,075.46 - $24,308.04$23,169.71
Blended Fair Value$20,028.05
Current Price$64,300.00
Upside-68.85%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.80%0.40%102.6598.7198.5798.5898.6198.6698.6298.6198.6198.60
YoY Growth--3.99%0.14%0.00%-0.03%-0.05%0.04%0.01%0.00%0.01%0.01%
Dividend Yield--0.15%0.18%0.18%0.25%0.33%0.34%0.17%0.15%0.12%0.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,385.40
(-) Cash Dividends Paid (M)835.99
(=) Cash Retained (M)20,549.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,277.082,673.171,603.90
Cash Retained (M)20,549.4120,549.4120,549.41
(-) Cash Required (M)-4,277.08-2,673.17-1,603.90
(=) Excess Retained (M)16,272.3317,876.2318,945.50
(/) Shares Outstanding (M)8.678.678.67
(=) Excess Retained per Share1,877.342,062.382,185.75
LTM Dividend per Share96.4596.4596.45
(+) Excess Retained per Share1,877.342,062.382,185.75
(=) Adjusted Dividend1,973.792,158.832,282.19
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.56%-2.56%-1.56%
Fair Value$14,145.02$16,886.39$19,608.65
Upside / Downside-78.00%-73.74%-69.50%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,385.4020,837.5020,303.6419,783.4519,276.6018,782.7319,346.21
Payout Ratio3.91%21.13%38.35%55.56%72.78%90.00%92.50%
Projected Dividends (M)835.994,402.417,785.5310,992.4114,029.8616,904.4517,895.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.56%-2.56%-1.56%
Year 1 PV (M)3,964.904,006.024,047.13
Year 2 PV (M)6,314.996,446.646,579.64
Year 3 PV (M)8,030.088,282.488,540.11
Year 4 PV (M)9,230.449,619.3010,020.31
Year 5 PV (M)10,016.4210,546.6311,099.05
PV of Terminal Value (M)153,787.71161,928.19170,409.80
Equity Value (M)191,344.55200,829.24210,696.03
Shares Outstanding (M)8.678.678.67
Fair Value$22,075.46$23,169.71$24,308.04
Upside / Downside-65.67%-63.97%-62.20%

High-Yield Dividend Screener

« Prev Page 25 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
8952.TJapan Real Estate Investment Corporation5.59%$7,312.3570.16%
AEGN.ATAegean Airlines S.A.5.59%$0.8128.27%
KMDS.JKPT Kurniamitra Duta Sentosa, Tbk5.59%$38.0052.57%
RECLTD.BOREC Limited5.59%$21.3032.48%
2488.HKLaunch Tech Company Limited5.58%$0.4931.82%
ANIM3.SAAnima Holding S.A.5.58%$0.1844.03%
PROF-B.STProfilGruppen AB (publ)5.58%$6.6456.11%
SOL.AXWashington H. Soul Pattinson and Company Limited5.58%$2.0979.15%
1128.HKWynn Macau, Limited5.57%$0.3352.58%
1585.HKYadea Group Holdings Ltd.5.57%$0.6444.68%
SBOK.STScandBook Holding AB (publ)5.57%$2.7567.47%
003470.KSYuanta Securities Korea Co., Ltd.5.56%$203.1264.57%
AEDAS.MCAedas Homes, S.A.5.56%$1.3344.89%
DTL.AXData#3 Limited5.56%$0.5085.44%
IMAS.JKPT Indomobil Sukses Internasional Tbk5.56%$63.4361.82%
SFQ.DESAF-Holland SE5.56%$0.8475.48%
058430.KSPOSCO STEELEON Co., Ltd.5.55%$2,160.0746.25%
2192.HKMedlive Technology Co., Ltd.5.55%$0.5565.76%
8968.TFukuoka REIT Corporation5.55%$10,438.6663.61%
CY6U.SICapitaLand India Trust5.55%$0.0723.56%
INLIF.ATInterlife General Insurance Company S.A.5.55%$0.3626.26%
0A0C.LStadler Rail AG5.54%$1.0971.26%
1289.HKWuxi Sunlit Science and Technology Company Limited5.54%$0.1622.04%
2686.HKAAG Energy Holdings Limited5.54%$0.1029.66%
SNK.WASanok Rubber Company Spólka Akcyjna5.54%$1.1993.14%
0IZM.LABG Sundal Collier Holding ASA5.53%$0.4584.38%
600681.SSBestsun Energy Co., Ltd.5.53%$0.2495.34%
605009.SSHangzhou Haoyue Personal Care Co., Ltd5.53%$1.7190.38%
KSB3.DEKSB SE & Co. KGaA5.53%$52.7634.72%
000581.SZWeifu High-Technology Group Co., Ltd.5.52%$1.1471.66%
0QO1.LSchindler Holding AG5.52%$10.9983.82%
1061.HKEssex Bio-Technology Limited5.52%$0.2120.70%
HGSB.OLHaugesund Sparebank5.52%$8.8625.30%
603408.SSRunner (Xiamen) Corp.5.51%$0.7576.83%
PERR.PAGérard Perrier Industrie S.A.5.51%$4.6047.56%
009180.KSHansol Logistics Co., Ltd.5.50%$149.8936.63%
601339.SSBros Eastern.,Ltd5.50%$0.3287.29%
9905.TWGreat China Metal Ind. Co., Ltd.5.50%$1.0975.18%
FIQE3.SAUnifique Telecomunicações S.A.5.50%$0.2748.37%
M-STOR.BKMFC-Strategic Storage Fund5.50%$0.4482.25%
SYNTEC.BKSyntec Construction Public Company Limited5.50%$0.0924.68%
TPAC.BKThai Plaspac Public Company Limited5.50%$0.4536.96%
WIK.WAWikana S.A.5.50%$0.4079.03%
600713.SSNanJing Pharmaceutical Company Limited5.49%$0.3078.15%
ATIC.JKPT Anabatic Technologies Tbk5.49%$35.4144.79%
000672.SZGansu Shangfeng Cement Co.,Ltd5.48%$0.7191.94%
069260.KSTKG Huchems Co.,Ltd.5.47%$998.9065.46%
NCK.AXNick Scali Limited5.47%$1.2979.89%
000270.KSKia Corporation5.46%$6,584.2832.69%
002014.SZHuangshan Novel Co.,Ltd5.46%$0.6584.41%