Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nongshim Co., Ltd. (004370.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$515,289.89 - $1,117,610.81$737,389.73
Multi-Stage$519,147.68 - $568,969.42$543,593.58
Blended Fair Value$640,491.66
Current Price$431,500.00
Upside48.43%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.56%2.26%4,812.234,812.273,849.723,849.803,849.753,849.713,849.713,850.013,849.723,849.67
YoY Growth--0.00%25.00%0.00%0.00%0.00%0.00%-0.01%0.01%0.00%0.00%
Dividend Yield--1.19%1.27%1.02%1.29%1.36%1.33%1.25%1.26%1.29%0.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)164,017.18
(-) Cash Dividends Paid (M)29,705.92
(=) Cash Retained (M)134,311.26
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)32,803.4420,502.1512,301.29
Cash Retained (M)134,311.26134,311.26134,311.26
(-) Cash Required (M)-32,803.44-20,502.15-12,301.29
(=) Excess Retained (M)101,507.82113,809.11122,009.97
(/) Shares Outstanding (M)6.016.016.01
(=) Excess Retained per Share16,895.4418,942.9320,307.92
LTM Dividend per Share4,944.394,944.394,944.39
(+) Excess Retained per Share16,895.4418,942.9320,307.92
(=) Adjusted Dividend21,839.8423,887.3225,252.31
WACC / Discount Rate7.73%7.73%7.73%
Growth Rate3.35%4.35%5.35%
Fair Value$515,289.89$737,389.73$1,117,610.81
Upside / Downside19.42%70.89%159.01%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)164,017.18171,154.33178,602.04186,373.85194,483.83202,946.72209,035.13
Payout Ratio18.11%32.49%46.87%61.24%75.62%90.00%92.50%
Projected Dividends (M)29,705.9255,606.6383,705.21114,143.89147,073.14182,652.05193,357.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.73%7.73%7.73%
Growth Rate3.35%4.35%5.35%
Year 1 PV (M)51,121.1351,615.7752,110.40
Year 2 PV (M)70,745.7472,121.3973,510.29
Year 3 PV (M)88,689.9491,289.3593,939.06
Year 4 PV (M)105,057.95109,183.39113,429.15
Year 5 PV (M)119,948.28125,864.60132,012.10
PV of Terminal Value (M)2,683,476.212,815,835.752,953,367.30
Equity Value (M)3,119,039.253,265,910.243,418,368.30
Shares Outstanding (M)6.016.016.01
Fair Value$519,147.68$543,593.58$568,969.42
Upside / Downside20.31%25.98%31.86%

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%