Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Korea Industrial Co., Ltd. (002140.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$11,948.61 - $64,522.15$21,662.53
Multi-Stage$12,233.39 - $13,436.09$12,823.37
Blended Fair Value$17,242.95
Current Price$2,610.00
Upside560.65%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.58%0.22%24.9624.9639.9434.9529.9629.9634.9529.3129.7443.54
YoY Growth--0.00%-37.50%14.29%16.67%0.00%-14.29%19.24%-1.44%-31.70%78.25%
Dividend Yield--0.96%0.79%1.10%0.96%0.70%1.49%1.57%0.85%0.41%2.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,147.65
(-) Cash Dividends Paid (M)740.14
(=) Cash Retained (M)8,407.51
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,829.531,143.46686.07
Cash Retained (M)8,407.518,407.518,407.51
(-) Cash Required (M)-1,829.53-1,143.46-686.07
(=) Excess Retained (M)6,577.987,264.057,721.43
(/) Shares Outstanding (M)24.7124.7124.71
(=) Excess Retained per Share266.23293.99312.50
LTM Dividend per Share29.9629.9629.96
(+) Excess Retained per Share266.23293.99312.50
(=) Adjusted Dividend296.18323.95342.46
WACC / Discount Rate5.77%5.77%5.77%
Growth Rate3.21%4.21%5.21%
Fair Value$11,948.61$21,662.53$64,522.15
Upside / Downside357.80%729.98%2,372.11%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,147.659,533.019,934.6110,353.1210,789.2711,243.7911,581.10
Payout Ratio8.09%24.47%40.85%57.24%73.62%90.00%92.50%
Projected Dividends (M)740.142,333.004,058.755,925.767,942.8710,119.4110,712.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.77%5.77%5.77%
Growth Rate3.21%4.21%5.21%
Year 1 PV (M)2,184.542,205.712,226.87
Year 2 PV (M)3,558.633,627.923,697.88
Year 3 PV (M)4,864.975,007.755,153.30
Year 4 PV (M)6,106.036,346.136,593.24
Year 5 PV (M)7,284.207,643.988,017.84
PV of Terminal Value (M)278,267.09292,011.13306,292.94
Equity Value (M)302,265.46316,842.61331,982.06
Shares Outstanding (M)24.7124.7124.71
Fair Value$12,233.39$12,823.37$13,436.09
Upside / Downside368.71%391.32%414.79%

High-Yield Dividend Screener

« Prev Page 25 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
MDCM.D.C. Holdings, Inc.0.86%$0.5455.94%
AXPAmerican Express Company0.85%$3.1720.85%
FOXAFox Corporation0.85%$0.6213.96%
LMSTLimestone Bancorp, Inc.0.85%$0.208.06%
RCLRoyal Caribbean Cruises Ltd.0.85%$2.4116.19%
AZZAZZ Inc.0.84%$0.928.89%
HIBBHibbett, Inc.0.84%$0.749.00%
MARMarriott International, Inc.0.84%$2.6227.38%
MORNMorningstar, Inc.0.84%$1.7720.03%
SGHSMART Global Holdings, Inc.0.84%$0.1430.96%
URIUnited Rentals, Inc.0.84%$7.1318.10%
0HYJ.LCintas Corporation0.83%$1.5434.15%
EFXEquifax Inc.0.83%$1.7833.46%
GMGeneral Motors Company0.82%$0.6621.22%
KVSAKhosla Ventures Acquisition Co.0.81%$0.099.61%
WMTWalmart Inc.0.81%$0.9131.92%
BMIBadger Meter, Inc.0.80%$1.4130.10%
FRDFriedman Industries, Incorporated0.80%$0.169.82%
ITTITT Inc.0.80%$1.4022.66%
MLIMueller Industries, Inc.0.80%$0.9413.89%
SSSSLSuRo Capital Corp. 6.00% Notes due 20260.80%$0.208.46%
RGLDRoyal Gold, Inc.0.79%$1.7524.00%
VRSKVerisk Analytics, Inc.0.79%$1.7426.41%
COFCapital One Financial Corporation0.78%$1.9487.57%
EEExcelerate Energy, Inc.0.78%$0.229.21%
0K36.LMoody's Corporation0.77%$3.8230.70%
HCIHCI Group, Inc.0.77%$1.429.00%
PHParker-Hannifin Corporation0.77%$6.8524.15%
SEISolaris Energy Infrastructure, Inc.0.77%$0.3944.96%
0HQN.LCboe Global Markets, Inc.0.76%$1.9020.31%
ASICAtegrity Specialty Holdings LLC0.76%$0.1512.77%
GLGlobe Life Inc.0.75%$1.037.35%
0KYY.LS&P Global Inc.0.74%$3.8128.09%
PHMPulteGroup, Inc.0.74%$0.896.67%
ROPRoper Technologies, Inc.0.74%$3.2022.09%
ZWSZurn Elkay Water Solutions Corporation0.74%$0.3530.63%
JOEThe St. Joe Company0.73%$0.4324.05%
TOLToll Brothers, Inc.0.73%$0.997.16%
TTEKTetra Tech, Inc.0.73%$0.2526.25%
0HCB.LAlcoa Corporation0.72%$0.409.08%
AAgilent Technologies, Inc.0.72%$0.9921.64%
FCFSFirstCash Holdings, Inc0.72%$1.1316.40%
TRAKReposiTrak, Inc.0.72%$0.0922.94%
BKNGBooking Holdings Inc.0.71%$37.7824.39%
PGCPeapack-Gladstone Financial Corporation0.71%$0.2010.22%
ASOAcademy Sports and Outdoors, Inc.0.70%$0.376.63%
BROBrown & Brown, Inc.0.70%$0.5418.02%
INTUIntuit Inc.0.70%$4.3929.97%
MSFTMicrosoft Corporation0.70%$3.3123.52%
NCRNCR Corporation0.70%$0.111.70%