Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kyung Dong Navien Co., Ltd. (009450.KS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$1,419,053.39 - $1,671,885.32$1,566,801.39
Multi-Stage$968,363.10 - $1,062,953.62$1,014,774.39
Blended Fair Value$1,290,787.89
Current Price$72,400.00
Upside1,682.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS20.29%20.20%550.03500.02450.02326.67262.05218.37174.70131.0287.3587.35
YoY Growth--10.00%11.11%37.76%24.66%20.00%25.00%33.33%50.00%0.00%0.00%
Dividend Yield--0.77%0.94%1.33%0.71%0.51%0.71%0.31%0.19%0.27%0.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)121,495.94
(-) Cash Dividends Paid (M)9,394.41
(=) Cash Retained (M)112,101.53
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,299.1915,186.999,112.20
Cash Retained (M)112,101.53112,101.53112,101.53
(-) Cash Required (M)-24,299.19-15,186.99-9,112.20
(=) Excess Retained (M)87,802.3496,914.54102,989.34
(/) Shares Outstanding (M)14.4514.4514.45
(=) Excess Retained per Share6,075.346,705.847,126.18
LTM Dividend per Share650.03650.03650.03
(+) Excess Retained per Share6,075.346,705.847,126.18
(=) Adjusted Dividend6,725.377,355.887,776.21
WACC / Discount Rate2.15%2.15%2.15%
Growth Rate5.50%6.50%7.50%
Fair Value$1,419,053.39$1,566,801.39$1,671,885.32
Upside / Downside1,860.02%2,064.09%2,209.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)121,495.94129,393.17137,803.73146,760.97156,300.44166,459.96171,453.76
Payout Ratio7.73%24.19%40.64%57.09%73.55%90.00%92.50%
Projected Dividends (M)9,394.4131,294.8156,002.5683,790.11114,953.43149,813.97158,594.73

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.15%2.15%2.15%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)30,349.8530,637.5330,925.20
Year 2 PV (M)52,671.6153,674.8554,687.56
Year 3 PV (M)76,426.8178,620.7580,856.28
Year 4 PV (M)101,685.55105,596.09109,618.35
Year 5 PV (M)128,520.95134,728.56141,173.75
PV of Terminal Value (M)13,605,370.8214,262,515.3214,944,810.29
Equity Value (M)13,995,025.6014,665,773.1115,362,071.44
Shares Outstanding (M)14.4514.4514.45
Fair Value$968,363.10$1,014,774.39$1,062,953.62
Upside / Downside1,237.52%1,301.62%1,368.17%

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%