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

Analysis Mode

Ticker

Industry

Sector

Suheung Co., Ltd. (008490.KS)

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

Valuation Snapshot

Stable Growth$30,878.29 - $46,398.72$38,223.58
Multi-Stage$71,421.63 - $78,768.53$75,021.94
Blended Fair Value$56,622.76
Current Price$19,840.00
Upside185.40%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-6.16%-0.78%254.68400.36499.94656.16451.35349.96308.26343.31260.09260.09
YoY Growth---36.39%-19.92%-23.81%45.38%28.97%13.53%-10.21%32.00%0.00%-5.60%
Dividend Yield--1.83%1.76%1.70%1.63%0.88%1.00%1.19%1.05%0.70%0.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)41,131.13
(-) Cash Dividends Paid (M)7,373.99
(=) Cash Retained (M)33,757.14
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,226.235,141.393,084.83
Cash Retained (M)33,757.1433,757.1433,757.14
(-) Cash Required (M)-8,226.23-5,141.39-3,084.83
(=) Excess Retained (M)25,530.9128,615.7530,672.30
(/) Shares Outstanding (M)11.1211.1211.12
(=) Excess Retained per Share2,295.842,573.242,758.18
LTM Dividend per Share663.10663.10663.10
(+) Excess Retained per Share2,295.842,573.242,758.18
(=) Adjusted Dividend2,958.943,236.343,421.28
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate-2.78%-1.78%-0.78%
Fair Value$30,878.29$38,223.58$46,398.72
Upside / Downside55.64%92.66%133.86%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)41,131.1340,397.7139,677.3638,969.8738,274.9837,592.4938,720.26
Payout Ratio17.93%32.34%46.76%61.17%75.59%90.00%92.50%
Projected Dividends (M)7,373.9913,065.5918,551.8723,838.3428,930.3833,833.2435,816.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate-2.78%-1.78%-0.78%
Year 1 PV (M)12,139.5212,264.3912,389.26
Year 2 PV (M)16,015.2016,346.3716,680.92
Year 3 PV (M)19,120.2219,716.3420,324.72
Year 4 PV (M)21,559.7322,460.5923,389.39
Year 5 PV (M)23,426.3924,656.2825,937.30
PV of Terminal Value (M)701,983.14738,837.55777,223.85
Equity Value (M)794,244.20834,281.52875,945.45
Shares Outstanding (M)11.1211.1211.12
Fair Value$71,421.63$75,021.94$78,768.53
Upside / Downside259.99%278.13%297.02%

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%