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

Kukdo Chemical Co., Ltd. (007690.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$45,944.93 - $89,866.28$63,324.02
Multi-Stage$71,087.92 - $78,130.06$74,541.52
Blended Fair Value$68,932.77
Current Price$35,150.00
Upside96.11%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.32%5.34%1,124.721,335.782,136.16734.44938.28955.29970.62800.38996.71669.01
YoY Growth---15.80%-37.47%190.86%-21.72%-1.78%-1.58%21.27%-19.70%48.98%0.07%
Dividend Yield--3.84%3.59%4.67%1.30%1.82%3.29%2.63%1.78%2.70%1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)25,399.07
(-) Cash Dividends Paid (M)5,004.32
(=) Cash Retained (M)20,394.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,079.813,174.881,904.93
Cash Retained (M)20,394.7520,394.7520,394.75
(-) Cash Required (M)-5,079.81-3,174.88-1,904.93
(=) Excess Retained (M)15,314.9417,219.8718,489.82
(/) Shares Outstanding (M)8.908.908.90
(=) Excess Retained per Share1,721.021,935.092,077.80
LTM Dividend per Share562.36562.36562.36
(+) Excess Retained per Share1,721.021,935.092,077.80
(=) Adjusted Dividend2,283.382,497.452,640.16
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate1.32%2.32%3.32%
Fair Value$45,944.93$63,324.02$89,866.28
Upside / Downside30.71%80.15%155.67%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)25,399.0725,988.1826,590.9527,207.7027,838.7528,484.4529,338.98
Payout Ratio19.70%33.76%47.82%61.88%75.94%90.00%92.50%
Projected Dividends (M)5,004.328,774.1812,716.2316,836.4221,140.9025,636.0027,138.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate1.32%2.32%3.32%
Year 1 PV (M)8,169.298,249.928,330.55
Year 2 PV (M)11,023.3511,242.0211,462.84
Year 3 PV (M)13,588.8413,995.1814,409.55
Year 4 PV (M)15,886.7016,523.2417,178.72
Year 5 PV (M)17,936.5118,839.3019,778.09
PV of Terminal Value (M)565,988.94594,476.68624,100.13
Equity Value (M)632,593.63663,326.34695,259.86
Shares Outstanding (M)8.908.908.90
Fair Value$71,087.92$74,541.52$78,130.06
Upside / Downside102.24%112.07%122.28%

High-Yield Dividend Screener

« Prev Page 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%