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

Daesung Holdings Co., Ltd. (016710.KS)

Company Dividend Discount ModelIndustry: Regulated GasSector: Utilities

Valuation Snapshot

Stable Growth$15,533.37 - $24,503.03$19,637.75
Multi-Stage$34,269.05 - $37,753.63$35,977.03
Blended Fair Value$27,807.39
Current Price$8,290.00
Upside235.43%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.39%-1.65%380.62368.49374.54385.38385.38373.25417.33553.72581.00492.28
YoY Growth--3.29%-1.62%-2.81%0.00%3.25%-10.56%-24.63%-4.69%18.02%9.46%
Dividend Yield--5.48%3.93%0.27%0.68%1.33%4.21%6.00%7.03%6.64%5.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)25,142.38
(-) Cash Dividends Paid (M)5,911.56
(=) Cash Retained (M)19,230.82
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,028.483,142.801,885.68
Cash Retained (M)19,230.8219,230.8219,230.82
(-) Cash Required (M)-5,028.48-3,142.80-1,885.68
(=) Excess Retained (M)14,202.3416,088.0217,345.14
(/) Shares Outstanding (M)16.0616.0616.06
(=) Excess Retained per Share884.321,001.731,080.00
LTM Dividend per Share368.09368.09368.09
(+) Excess Retained per Share884.321,001.731,080.00
(=) Adjusted Dividend1,252.401,369.821,448.09
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate-1.61%-0.61%0.39%
Fair Value$15,533.37$19,637.75$24,503.03
Upside / Downside87.37%136.88%195.57%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)25,142.3824,989.5224,837.6024,686.6024,536.5124,387.3425,118.96
Payout Ratio23.51%36.81%50.11%63.40%76.70%90.00%92.50%
Projected Dividends (M)5,911.569,198.6112,445.4815,652.5218,820.1121,948.6123,235.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate-1.61%-0.61%0.39%
Year 1 PV (M)8,564.368,651.408,738.45
Year 2 PV (M)10,788.4011,008.8111,231.44
Year 3 PV (M)12,632.8813,021.9913,419.01
Year 4 PV (M)14,142.0714,725.8315,327.47
Year 5 PV (M)15,355.7416,152.0916,981.15
PV of Terminal Value (M)488,886.11514,240.05540,635.14
Equity Value (M)550,369.57577,800.17606,332.66
Shares Outstanding (M)16.0616.0616.06
Fair Value$34,269.05$35,977.03$37,753.63
Upside / Downside313.38%333.98%355.41%

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%