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

Yuhan Corporation (000100.KS)

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

Valuation Snapshot

Stable Growth$19,787.71 - $48,006.32$29,412.53
Multi-Stage$14,729.07 - $16,063.86$15,384.46
Blended Fair Value$22,398.49
Current Price$119,100.00
Upside-81.19%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.20%7.48%430.72365.38349.45334.19318.65304.31291.28277.99275.30241.70
YoY Growth--17.88%4.56%4.57%4.87%4.72%4.47%4.78%0.98%13.90%15.41%
Dividend Yield--0.39%0.46%0.73%0.63%0.59%0.81%0.77%0.84%0.87%0.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)68,133.11
(-) Cash Dividends Paid (M)37,481.12
(=) Cash Retained (M)30,651.99
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13,626.628,516.645,109.98
Cash Retained (M)30,651.9930,651.9930,651.99
(-) Cash Required (M)-13,626.62-8,516.64-5,109.98
(=) Excess Retained (M)17,025.3622,135.3525,542.00
(/) Shares Outstanding (M)74.6374.6374.63
(=) Excess Retained per Share228.13296.60342.25
LTM Dividend per Share502.22502.22502.22
(+) Excess Retained per Share228.13296.60342.25
(=) Adjusted Dividend730.35798.82844.47
WACC / Discount Rate9.24%9.24%9.24%
Growth Rate5.35%6.35%7.35%
Fair Value$19,787.71$29,412.53$48,006.32
Upside / Downside-83.39%-75.30%-59.69%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)68,133.1172,458.8177,059.1481,951.5587,154.5692,687.9295,468.55
Payout Ratio55.01%62.01%69.01%76.00%83.00%90.00%92.50%
Projected Dividends (M)37,481.1244,931.1953,176.1862,286.9872,340.3183,419.1388,308.41

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.24%9.24%9.24%
Growth Rate5.35%6.35%7.35%
Year 1 PV (M)40,744.9941,131.7541,518.52
Year 2 PV (M)43,729.0144,563.1345,405.12
Year 3 PV (M)46,448.9747,784.2949,144.95
Year 4 PV (M)48,919.8950,803.9552,741.91
Year 5 PV (M)51,156.0553,630.5256,199.83
PV of Terminal Value (M)868,242.36910,240.08953,847.49
Equity Value (M)1,099,241.291,148,153.731,198,857.82
Shares Outstanding (M)74.6374.6374.63
Fair Value$14,729.07$15,384.46$16,063.86
Upside / Downside-87.63%-87.08%-86.51%

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%