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

Wonlim Corporation (005820.KS)

Company Dividend Discount ModelIndustry: Packaging & ContainersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$19,180.84 - $30,873.28$24,457.81
Multi-Stage$40,674.61 - $44,796.72$42,695.24
Blended Fair Value$33,576.52
Current Price$14,040.00
Upside139.15%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS25.32%0.45%753.37593.68493.70712.66481.87243.77238.10719.96481.87577.10
YoY Growth--26.90%20.25%-30.72%47.90%97.67%2.38%-66.93%49.41%-16.50%-19.84%
Dividend Yield--5.78%3.06%2.17%3.24%2.15%1.75%1.40%3.22%2.06%2.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,737.15
(-) Cash Dividends Paid (M)822.73
(=) Cash Retained (M)2,914.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)747.43467.14280.29
Cash Retained (M)2,914.422,914.422,914.42
(-) Cash Required (M)-747.43-467.14-280.29
(=) Excess Retained (M)2,166.992,447.282,634.14
(/) Shares Outstanding (M)2.062.062.06
(=) Excess Retained per Share1,053.281,189.511,280.34
LTM Dividend per Share399.89399.89399.89
(+) Excess Retained per Share1,053.281,189.511,280.34
(=) Adjusted Dividend1,453.171,589.411,680.23
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-1.17%-0.17%0.83%
Fair Value$19,180.84$24,457.81$30,873.28
Upside / Downside36.62%74.20%119.90%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,737.153,730.793,724.433,718.083,711.743,705.423,816.58
Payout Ratio22.01%35.61%49.21%62.81%76.40%90.00%92.50%
Projected Dividends (M)822.731,328.611,832.752,335.182,835.883,334.883,530.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-1.17%-0.17%0.83%
Year 1 PV (M)1,237.151,249.661,262.18
Year 2 PV (M)1,589.111,621.431,654.07
Year 3 PV (M)1,885.361,943.172,002.15
Year 4 PV (M)2,132.002,219.612,309.89
Year 5 PV (M)2,334.552,455.072,580.53
PV of Terminal Value (M)74,504.7978,351.2082,354.86
Equity Value (M)83,682.9587,840.1492,163.68
Shares Outstanding (M)2.062.062.06
Fair Value$40,674.61$42,695.24$44,796.72
Upside / Downside189.71%204.10%219.06%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%