Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Namyang Dairy Products Co., Ltd (003920.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$14,145.02 - $19,608.65$16,886.39
Multi-Stage$22,075.46 - $24,308.04$23,169.71
Blended Fair Value$20,028.05
Current Price$64,300.00
Upside-68.85%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.80%0.40%102.6598.7198.5798.5898.6198.6698.6298.6198.6198.60
YoY Growth--3.99%0.14%0.00%-0.03%-0.05%0.04%0.01%0.00%0.01%0.01%
Dividend Yield--0.15%0.18%0.18%0.25%0.33%0.34%0.17%0.15%0.12%0.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,385.40
(-) Cash Dividends Paid (M)835.99
(=) Cash Retained (M)20,549.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,277.082,673.171,603.90
Cash Retained (M)20,549.4120,549.4120,549.41
(-) Cash Required (M)-4,277.08-2,673.17-1,603.90
(=) Excess Retained (M)16,272.3317,876.2318,945.50
(/) Shares Outstanding (M)8.678.678.67
(=) Excess Retained per Share1,877.342,062.382,185.75
LTM Dividend per Share96.4596.4596.45
(+) Excess Retained per Share1,877.342,062.382,185.75
(=) Adjusted Dividend1,973.792,158.832,282.19
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.56%-2.56%-1.56%
Fair Value$14,145.02$16,886.39$19,608.65
Upside / Downside-78.00%-73.74%-69.50%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,385.4020,837.5020,303.6419,783.4519,276.6018,782.7319,346.21
Payout Ratio3.91%21.13%38.35%55.56%72.78%90.00%92.50%
Projected Dividends (M)835.994,402.417,785.5310,992.4114,029.8616,904.4517,895.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.56%-2.56%-1.56%
Year 1 PV (M)3,964.904,006.024,047.13
Year 2 PV (M)6,314.996,446.646,579.64
Year 3 PV (M)8,030.088,282.488,540.11
Year 4 PV (M)9,230.449,619.3010,020.31
Year 5 PV (M)10,016.4210,546.6311,099.05
PV of Terminal Value (M)153,787.71161,928.19170,409.80
Equity Value (M)191,344.55200,829.24210,696.03
Shares Outstanding (M)8.678.678.67
Fair Value$22,075.46$23,169.71$24,308.04
Upside / Downside-65.67%-63.97%-62.20%

High-Yield Dividend Screener

« Prev Page 28 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U96.SISembcorp Industries Ltd5.19%$0.3229.05%
CIN.AXCarlton Investments Limited5.18%$1.7961.04%
MERK.JKPT Merck Tbk5.18%$170.3142.74%
0QQ2.LGeberit AG5.17%$25.4271.02%
2640.TWOTaiwan Taxi Co.,Ltd.5.17%$7.0177.56%
603508.SSHenan Thinker Automatic Equipment Co., Ltd.5.17%$1.4488.86%
RICHT.BDChemical Works5.17%$509.8341.05%
FPT.BKFrasers Property (Thailand) Public Company Limited5.16%$0.3140.49%
YSON.FSonae, SGPS, S.A.5.16%$0.0960.40%
0QS5.LBossard Holding AG5.15%$7.9044.91%
2341.HKEcoGreen International Group Limited5.15%$0.109.70%
4942.TWChia Chang Co., Ltd5.15%$1.9967.15%
601555.SSSoochow Securities Co., Ltd.5.15%$0.4766.76%
601686.SSTianjin You Fa Steel Pipe Group Stock Co., Ltd.5.15%$0.3256.09%
6979.HKZJLD Group Inc5.15%$0.4556.09%
3118.TWOLevel Biotechnology Inc.5.14%$1.7080.08%
ALTOU.PATouax5.14%$0.2220.71%
BE8.BKBeryl 8 Plus Public Company Limited5.14%$0.2475.69%
KEG-UN.TOThe Keg Royalties Income Fund5.14%$0.9684.63%
QEWS.QAQatar Electricity & Water Company Q.P.S.C.5.14%$0.7767.87%
6805.HKKimou Environmental Holding Limited5.13%$0.1360.10%
9521.SRInmar Company for Real Estate Development and Investment5.13%$1.0024.60%
MTI.BKMuang Thai Insurance Public Company Limited5.13%$0.8045.07%
3218.TWOUniversal Vision Biotechnology Co., Ltd.5.12%$7.4771.57%
600694.SSDashang Co., Ltd.5.12%$0.9263.22%
601877.SSZhejiang Chint Electrics Co., Ltd.5.12%$1.4367.03%
GL9.IRGlanbia plc5.12%$0.7450.22%
STBP3.SASantos Brasil Participações S.A.5.12%$0.7478.31%
WSU.DEWashTec AG5.12%$2.4092.47%
0RUJ.LDelta Plus Group5.11%$2.4829.42%
2887.TWTS Financial Holding Co., Ltd.5.11%$1.0493.64%
3003.SRCity Cement Company5.11%$0.6566.06%
ALVU.PAVente-Unique.com S.A.5.11%$0.7945.95%
CAML3.SACamil Alimentos S.A.5.11%$0.2860.82%
RECTRectitude Holdings Ltd Ordinary Shares5.11%$0.0926.70%
603518.SSJinhong Fashion Group Co.,Ltd.5.10%$0.4966.21%
6242.TWOLi Kang Biomedical Co., Ltd.5.10%$2.0077.54%
ECMPA.ASEurocommercial Properties N.V.5.10%$1.3355.30%
NOMDNomad Foods Limited5.09%$0.6246.03%
2249.TWOYoung Shine Electric Co., Ltd.5.08%$4.7121.31%
ARZZ3.SAArezzo Indústria e Comércio S.A.5.08%$2.6767.63%
CMAN.BKChememan Public Company Limited5.08%$0.1231.80%
LST.BKLam Soon (Thailand) Public Company Limited5.08%$0.2436.51%
VEI.OLVeidekke ASA5.08%$8.9090.00%
013570.KSDY Corporation5.07%$230.5420.72%
086790.KSHana Financial Group Inc.5.07%$4,736.7233.98%
129260.KSIntergis Co., Ltd5.07%$121.3822.66%
CUP-U.TOCaribbean Utilities Company, Ltd.5.07%$0.6964.16%
MMAQ3.SAMinasmaquinas S.A.5.07%$129.2112.04%
QATI.QAQatar Insurance Company Q.S.P.C.5.07%$0.1045.46%