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

Ncsoft Corporation (036570.KS)

Company Dividend Discount ModelIndustry: Electronic Gaming & MultimediaSector: Technology

Valuation Snapshot

Stable Growth$294,927.47 - $614,752.57$416,189.58
Multi-Stage$1,371,563.77 - $1,518,265.52$1,443,418.61
Blended Fair Value$929,804.09
Current Price$216,000.00
Upside330.46%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-12.59%18.18%3,277.396,993.996,135.459,084.135,546.106,423.287,976.144,183.313,096.783,539.06
YoY Growth---53.14%13.99%-32.46%63.79%-13.66%-19.47%90.67%35.09%-12.50%473.62%
Dividend Yield--2.19%3.40%1.65%1.94%0.64%0.99%1.63%1.00%1.02%1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)341,592.84
(-) Cash Dividends Paid (M)28,314.46
(=) Cash Retained (M)313,278.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)68,318.5742,699.1125,619.46
Cash Retained (M)313,278.38313,278.38313,278.38
(-) Cash Required (M)-68,318.57-42,699.11-25,619.46
(=) Excess Retained (M)244,959.81270,579.27287,658.91
(/) Shares Outstanding (M)19.4019.4019.40
(=) Excess Retained per Share12,629.5613,950.4414,831.03
LTM Dividend per Share1,459.831,459.831,459.83
(+) Excess Retained per Share12,629.5613,950.4414,831.03
(=) Adjusted Dividend14,089.3915,410.2716,290.86
WACC / Discount Rate1.12%1.12%1.12%
Growth Rate-3.49%-2.49%-1.49%
Fair Value$294,927.47$416,189.58$614,752.57
Upside / Downside36.54%92.68%184.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)341,592.84333,085.26324,789.57316,700.49308,812.87301,121.70310,155.35
Payout Ratio8.29%24.63%40.97%57.32%73.66%90.00%92.50%
Projected Dividends (M)28,314.4682,042.77133,077.24181,518.72227,464.74271,009.53286,893.70

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.12%1.12%1.12%
Growth Rate-3.49%-2.49%-1.49%
Year 1 PV (M)80,302.0681,134.1381,966.19
Year 2 PV (M)127,490.13130,145.84132,828.93
Year 3 PV (M)170,208.25175,554.19181,010.92
Year 4 PV (M)208,765.94217,554.02226,616.68
Year 5 PV (M)243,453.78256,330.84269,747.11
PV of Terminal Value (M)25,772,287.9027,135,467.4628,555,728.72
Equity Value (M)26,602,508.0627,996,186.4829,447,898.54
Shares Outstanding (M)19.4019.4019.40
Fair Value$1,371,563.77$1,443,418.61$1,518,265.52
Upside / Downside534.98%568.25%602.90%

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%