Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Search

Kangwon Land, Inc. (035250.KS)

Company Dividend Discount ModelIndustry: Gambling, Resorts & CasinosSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$16,406.74 - $25,137.11$20,482.55
Multi-Stage$31,544.99 - $34,629.54$33,057.48
Blended Fair Value$26,770.02
Current Price$18,360.00
Upside45.81%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.65%2.45%939.61353.620.000.00909.30909.511,000.231,000.23990.13858.79
YoY Growth--165.71%0.00%0.00%-100.00%-0.02%-9.07%0.00%1.02%15.29%16.44%
Dividend Yield--5.64%2.14%0.00%0.00%3.59%4.61%3.16%3.55%2.59%2.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)362,695.91
(-) Cash Dividends Paid (M)234,474.65
(=) Cash Retained (M)128,221.26
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)72,539.1845,336.9927,202.19
Cash Retained (M)128,221.26128,221.26128,221.26
(-) Cash Required (M)-72,539.18-45,336.99-27,202.19
(=) Excess Retained (M)55,682.0882,884.27101,019.06
(/) Shares Outstanding (M)200.67200.67200.67
(=) Excess Retained per Share277.49413.05503.42
LTM Dividend per Share1,168.491,168.491,168.49
(+) Excess Retained per Share277.49413.05503.42
(=) Adjusted Dividend1,445.981,581.541,671.91
WACC / Discount Rate7.35%7.35%7.35%
Growth Rate-1.35%-0.35%0.65%
Fair Value$16,406.74$20,482.55$25,137.11
Upside / Downside-10.64%11.56%36.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)362,695.91361,438.26360,184.98358,936.04357,691.43356,451.14367,144.67
Payout Ratio64.65%69.72%74.79%79.86%84.93%90.00%92.50%
Projected Dividends (M)234,474.65251,988.18269,377.43286,643.05303,785.70320,806.02339,608.82

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.35%7.35%7.35%
Growth Rate-1.35%-0.35%0.65%
Year 1 PV (M)232,384.26234,739.82237,095.39
Year 2 PV (M)229,094.30233,762.27238,477.32
Year 3 PV (M)224,812.80231,718.79238,764.77
Year 4 PV (M)219,721.97228,767.21238,088.88
Year 5 PV (M)213,981.00225,048.21236,568.67
PV of Terminal Value (M)5,209,980.665,479,443.595,759,942.36
Equity Value (M)6,329,974.986,633,479.886,948,937.40
Shares Outstanding (M)200.67200.67200.67
Fair Value$31,544.99$33,057.48$34,629.54
Upside / Downside71.81%80.05%88.61%

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%