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

Lotte Innovate Co Ltd (286940.KS)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$6,363.52 - $9,749.15$7,944.23
Multi-Stage$14,079.83 - $15,450.72$14,752.02
Blended Fair Value$11,348.13
Current Price$21,650.00
Upside-47.58%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS10.26%0.00%1,000.60700.42700.42700.42700.42614.140.000.000.000.00
YoY Growth--42.86%0.00%0.00%0.00%14.05%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--5.62%1.86%2.64%1.82%1.84%2.29%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,662.87
(-) Cash Dividends Paid (M)10,590.56
(=) Cash Retained (M)72.31
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,132.571,332.86799.72
Cash Retained (M)72.3172.3172.31
(-) Cash Required (M)-2,132.57-1,332.86-799.72
(=) Excess Retained (M)-2,060.26-1,260.55-727.40
(/) Shares Outstanding (M)15.1215.1215.12
(=) Excess Retained per Share-136.26-83.37-48.11
LTM Dividend per Share700.42700.42700.42
(+) Excess Retained per Share-136.26-83.37-48.11
(=) Adjusted Dividend564.16617.05652.31
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate-1.88%-0.88%0.12%
Fair Value$6,363.52$7,944.23$9,749.15
Upside / Downside-70.61%-63.31%-54.97%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,662.8710,569.5010,476.9510,385.2010,294.2610,204.1210,510.24
Payout Ratio99.32%97.46%95.59%93.73%91.86%90.00%92.50%
Projected Dividends (M)10,590.5610,300.7610,015.249,733.929,456.769,183.719,721.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate-1.88%-0.88%0.12%
Year 1 PV (M)9,545.509,642.789,740.06
Year 2 PV (M)8,600.418,776.608,954.58
Year 3 PV (M)7,745.957,985.208,229.31
Year 4 PV (M)6,973.637,262.287,559.80
Year 5 PV (M)6,275.726,602.096,941.89
PV of Terminal Value (M)173,749.40182,785.24192,193.15
Equity Value (M)212,890.61223,054.18233,618.80
Shares Outstanding (M)15.1215.1215.12
Fair Value$14,079.83$14,752.02$15,450.72
Upside / Downside-34.97%-31.86%-28.63%

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%