Definitive Analysis
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

BGF retail Co. Ltd. (282330.KS)

Company Dividend Discount ModelIndustry: Grocery StoresSector: Consumer Defensive

Valuation Snapshot

Stable Growth$1,116,006.78 - $2,174,560.31$2,037,881.47
Multi-Stage$337,905.08 - $369,908.24$353,612.37
Blended Fair Value$1,195,746.92
Current Price$108,000.00
Upside1,007.17%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS8.88%0.00%4,098.944,098.942,999.222,399.382,699.302,679.30999.740.000.000.00
YoY Growth--0.00%36.67%25.00%-11.11%0.75%168.00%0.00%0.00%0.00%0.00%
Dividend Yield--3.75%3.36%1.65%1.38%1.71%2.03%0.47%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)188,939.36
(-) Cash Dividends Paid (M)70,827.56
(=) Cash Retained (M)118,111.80
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)37,787.8723,617.4214,170.45
Cash Retained (M)118,111.80118,111.80118,111.80
(-) Cash Required (M)-37,787.87-23,617.42-14,170.45
(=) Excess Retained (M)80,323.9394,494.38103,941.35
(/) Shares Outstanding (M)17.2817.2817.28
(=) Excess Retained per Share4,648.515,468.586,015.30
LTM Dividend per Share4,098.944,098.944,098.94
(+) Excess Retained per Share4,648.515,468.586,015.30
(=) Adjusted Dividend8,747.459,567.5210,114.23
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate5.50%6.50%7.50%
Fair Value$1,116,006.78$2,037,881.47$2,174,560.31
Upside / Downside933.34%1,786.93%1,913.48%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)188,939.36201,220.42214,299.74228,229.23243,064.13258,863.29266,629.19
Payout Ratio37.49%47.99%58.49%68.99%79.50%90.00%92.50%
Projected Dividends (M)70,827.5696,564.76125,348.54157,466.23193,229.63232,976.97246,632.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)89,965.9790,818.7291,671.48
Year 2 PV (M)108,802.40110,874.78112,966.71
Year 3 PV (M)127,340.40130,995.89134,720.67
Year 4 PV (M)145,583.47151,182.20156,940.89
Year 5 PV (M)163,535.09171,433.89179,635.00
PV of Terminal Value (M)5,203,603.445,454,939.435,715,894.65
Equity Value (M)5,838,830.776,110,244.926,391,829.39
Shares Outstanding (M)17.2817.2817.28
Fair Value$337,905.08$353,612.37$369,908.24
Upside / Downside212.88%227.42%242.51%

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%