Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kyungbangco.Ltd (000050.KS)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$44,466.82 - $144,013.01$72,018.45
Multi-Stage$147,298.58 - $162,502.49$154,750.68
Blended Fair Value$113,384.56
Current Price$7,090.00
Upside1,499.22%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.60%17.44%124.79124.78125.43130.29132.48135.27197.99197.99137.4955.00
YoY Growth--0.00%-0.51%-3.74%-1.65%-2.06%-31.68%0.00%44.00%150.00%120.00%
Dividend Yield--1.92%1.49%1.17%0.82%1.00%1.74%1.93%1.41%0.93%0.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)43,619.83
(-) Cash Dividends Paid (M)3,732.43
(=) Cash Retained (M)39,887.40
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,723.975,452.483,271.49
Cash Retained (M)39,887.4039,887.4039,887.40
(-) Cash Required (M)-8,723.97-5,452.48-3,271.49
(=) Excess Retained (M)31,163.4334,434.9236,615.91
(/) Shares Outstanding (M)24.9224.9224.92
(=) Excess Retained per Share1,250.301,381.561,469.06
LTM Dividend per Share149.75149.75149.75
(+) Excess Retained per Share1,250.301,381.561,469.06
(=) Adjusted Dividend1,400.051,531.301,618.81
WACC / Discount Rate3.05%3.05%3.05%
Growth Rate-0.10%0.90%1.90%
Fair Value$44,466.82$72,018.45$144,013.01
Upside / Downside527.18%915.78%1,931.21%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)43,619.8344,013.5144,410.7444,811.5645,216.0045,624.0946,992.81
Payout Ratio8.56%24.85%41.13%57.42%73.71%90.00%92.50%
Projected Dividends (M)3,732.4310,935.3218,267.9325,732.0133,329.3241,061.6843,468.35

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.05%3.05%3.05%
Growth Rate-0.10%0.90%1.90%
Year 1 PV (M)10,506.7010,611.8710,717.04
Year 2 PV (M)16,863.9517,203.2417,545.92
Year 3 PV (M)22,823.3023,515.5524,221.66
Year 4 PV (M)28,403.1329,557.5530,746.81
Year 5 PV (M)33,621.0635,337.7737,123.91
PV of Terminal Value (M)3,559,162.253,740,895.983,929,978.61
Equity Value (M)3,671,380.393,857,121.974,050,333.95
Shares Outstanding (M)24.9224.9224.92
Fair Value$147,298.58$154,750.68$162,502.49
Upside / Downside1,977.55%2,082.66%2,192.00%

High-Yield Dividend Screener

« Prev Page 29 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SUSuncor Energy Inc.5.07%$2.3153.29%
023410.KQEugene Corporation5.06%$183.4563.50%
7537.TMarubun Corporation5.06%$65.8855.36%
GLJ.DEGrenke AG5.06%$0.7954.91%
KZOS.MEKazan Public Joint Stock Company Organichesky sintez5.06%$3.3620.60%
LTLS.JKPT Lautan Luas Tbk5.06%$43.7440.34%
MDS-UN.TOHealthcare Special Opportunities Fund5.06%$0.5664.99%
PUUILO.HEPuuilo Oyj5.06%$0.6382.63%
VCI.VVitreous Glass Inc.5.06%$0.3791.09%
051600.KSKEPCO Plant Service & Engineering Co.,Ltd.5.05%$2,469.0084.53%
BLXBanco Latinoamericano de Comercio Exterior, S. A.5.05%$2.2137.06%
TLI.BKThai Life Insurance Public Company Limited5.05%$0.5047.29%
031330.KQSAMT Co., Ltd.5.04%$200.0045.01%
DCR.WADecora S.A.5.04%$3.7855.77%
PST.MIPoste Italiane S.p.A.5.04%$1.0965.05%
RDX.AXRedox Limited5.04%$0.1554.66%
UPOIC.BKUnited Palm Oil Industry Public Company Limited5.04%$0.3361.35%
WKL.ASWolters Kluwer N.V.5.04%$4.4348.01%
000600.SZJointo Energy Investment Co., Ltd. Hebei5.03%$0.4345.84%
0QNN.LBurckhardt Compression Holding AG5.03%$27.4847.49%
002233.SZGuangdong Tapai Group Co., Ltd.5.02%$0.4570.96%
9308.TInui Global Logistics Co., Ltd.5.02%$68.9239.29%
FFI.AXFFI Holdings Limited5.02%$0.2431.68%
SJWD.BKSCGJWD Logistics Public Company Limited5.02%$0.3762.75%
007590.KSDONGBANG AGRO Corporation5.01%$300.1154.47%
0151.HKWant Want China Holdings Limited5.01%$0.2363.82%
2971.TEscon Japan REIT Investment Corporation5.01%$6,447.9060.16%
BBL-R.BKBangkok Bank Public Company Limited5.01%$8.5034.27%
DIC.AEDubai Investments PJSC5.01%$0.1858.95%
006390.KSHanil Hyundai Cement Co., Ltd5.00%$900.0433.14%
600998.SSJointown Pharmaceutical Group Co., Ltd5.00%$0.2646.36%
7020.SREtihad Etisalat Company5.00%$3.3172.99%
KA8.DEKlassik Radio AG5.00%$0.1595.39%
ORDS.QAOoredoo Q.P.S.C.4.99%$0.6557.81%
002616.SZGuangdong Chant Group Inc.4.98%$0.2771.11%
039130.KSHanatour Service Inc.4.98%$2,419.0255.18%
1264.TWOTehmag Foods Corporation4.98%$13.9967.27%
1295.KLPublic Bank Berhad4.98%$0.2260.48%
AW-UN.TOA&W Revenue Royalties Income Fund4.98%$1.8492.91%
WPK.TOWinpak Ltd.4.98%$2.2699.45%
000776.SZGF Securities Co., Ltd.4.97%$1.0960.30%
5236.KLMatrix Concepts Holdings Berhad4.97%$0.0756.54%
601298.SSQingdao Port International Co., Ltd.4.97%$0.4149.05%
7133.KLUnited U-LI Corporation Berhad4.97%$0.0846.08%
9925.TWTaiwan Shin Kong Security Co., Ltd.4.97%$2.0281.40%
034590.KSIncheon City Gas Co., Ltd.4.96%$1,251.1528.53%
0QP4.ILGeorg Fischer AG4.96%$2.6644.86%
4163.SRAl-Dawaa Medical Services Company4.96%$2.5157.67%
9163.TNareru Group Inc.4.96%$114.0343.61%
CPFE3.SACPFL Energia S.A.4.96%$2.6656.33%