Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Periods / Units / Analysis

Ticker

Industry

Sector

COWAY Co., Ltd. (021240.KS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$520,306.27 - $1,585,774.03$1,486,057.09
Multi-Stage$233,935.42 - $256,170.01$244,847.61
Blended Fair Value$865,452.35
Current Price$98,500.00
Upside778.63%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-17.73%-2.30%1,363.731,313.221,262.571,212.070.003,618.343,214.205,696.732,896.042,065.17
YoY Growth--3.85%4.01%4.17%0.00%-100.00%12.57%-43.58%96.71%40.23%20.01%
Dividend Yield--1.68%2.30%2.40%1.77%0.00%6.26%3.37%6.34%3.01%2.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)574,642.38
(-) Cash Dividends Paid (M)189,121.02
(=) Cash Retained (M)385,521.36
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)114,928.4871,830.3043,098.18
Cash Retained (M)385,521.36385,521.36385,521.36
(-) Cash Required (M)-114,928.48-71,830.30-43,098.18
(=) Excess Retained (M)270,592.88313,691.06342,423.18
(/) Shares Outstanding (M)71.8371.8371.83
(=) Excess Retained per Share3,766.964,366.934,766.92
LTM Dividend per Share2,632.782,632.782,632.78
(+) Excess Retained per Share3,766.964,366.934,766.92
(=) Adjusted Dividend6,399.746,999.717,399.70
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate5.15%6.15%7.15%
Fair Value$520,306.27$1,486,057.09$1,585,774.03
Upside / Downside428.23%1,408.69%1,509.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)574,642.38609,990.34647,512.67687,343.10729,623.62774,504.94797,740.09
Payout Ratio32.91%44.33%55.75%67.16%78.58%90.00%92.50%
Projected Dividends (M)189,121.02270,401.80360,966.61461,650.09573,354.41697,054.45737,909.59

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate5.15%6.15%7.15%
Year 1 PV (M)251,637.32254,030.42256,423.52
Year 2 PV (M)312,606.49318,580.61324,611.27
Year 3 PV (M)372,056.90382,773.07393,693.06
Year 4 PV (M)430,016.46446,609.30463,677.76
Year 5 PV (M)486,512.61510,090.76534,574.32
PV of Terminal Value (M)14,951,511.4515,676,115.4316,428,544.53
Equity Value (M)16,804,341.2317,588,199.5818,401,524.46
Shares Outstanding (M)71.8371.8371.83
Fair Value$233,935.42$244,847.61$256,170.01
Upside / Downside137.50%148.58%160.07%

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%