Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Whan In Pharm Co.,Ltd. (016580.KS)

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

Valuation Snapshot

Stable Growth$12,161.57 - $20,456.40$15,794.91
Multi-Stage$22,545.69 - $24,796.92$23,649.49
Blended Fair Value$19,722.20
Current Price$12,280.00
Upside60.60%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%1.84%284.46284.46284.46284.46284.46284.46284.46237.05237.05237.05
YoY Growth--0.00%0.00%0.00%0.00%0.00%0.00%20.00%0.00%0.00%0.00%
Dividend Yield--2.55%1.95%1.74%1.57%1.58%1.93%1.57%0.95%1.51%1.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)16,408.03
(-) Cash Dividends Paid (M)4,580.12
(=) Cash Retained (M)11,827.91
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,281.612,051.001,230.60
Cash Retained (M)11,827.9111,827.9111,827.91
(-) Cash Required (M)-3,281.61-2,051.00-1,230.60
(=) Excess Retained (M)8,546.309,776.9010,597.30
(/) Shares Outstanding (M)16.1016.1016.10
(=) Excess Retained per Share530.80607.23658.18
LTM Dividend per Share284.46284.46284.46
(+) Excess Retained per Share530.80607.23658.18
(=) Adjusted Dividend815.26891.69942.65
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate-0.16%0.84%1.84%
Fair Value$12,161.57$15,794.91$20,456.40
Upside / Downside-0.96%28.62%66.58%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)16,408.0316,545.8416,684.8216,824.9616,966.2817,108.7917,622.05
Payout Ratio27.91%40.33%52.75%65.17%77.58%90.00%92.50%
Projected Dividends (M)4,580.126,673.128,800.9710,964.0813,162.9115,397.9116,300.40

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate-0.16%0.84%1.84%
Year 1 PV (M)6,201.806,263.926,326.03
Year 2 PV (M)7,601.647,754.677,909.24
Year 3 PV (M)8,801.119,068.229,340.69
Year 4 PV (M)9,819.8610,219.2410,630.67
Year 5 PV (M)10,675.8811,221.3411,788.88
PV of Terminal Value (M)319,904.26336,249.28353,255.67
Equity Value (M)363,004.54380,776.67399,251.19
Shares Outstanding (M)16.1016.1016.10
Fair Value$22,545.69$23,649.49$24,796.92
Upside / Downside83.60%92.59%101.93%

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%