Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker / Industry / Sector

TKG Huchems Co.,Ltd. (069260.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$21,201.82 - $38,497.09$28,397.30
Multi-Stage$37,449.38 - $41,107.80$39,243.62
Blended Fair Value$33,820.46
Current Price$16,800.00
Upside101.31%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.02%2.65%983.39983.39983.39983.39983.391,207.501,472.94494.31495.53555.10
YoY Growth--0.00%0.00%0.00%0.00%-18.56%-18.02%197.98%-0.25%-10.73%-26.67%
Dividend Yield--6.26%4.94%4.51%4.35%4.51%8.19%6.58%2.01%2.09%2.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)58,615.39
(-) Cash Dividends Paid (M)38,370.88
(=) Cash Retained (M)20,244.51
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,723.087,326.924,396.15
Cash Retained (M)20,244.5120,244.5120,244.51
(-) Cash Required (M)-11,723.08-7,326.92-4,396.15
(=) Excess Retained (M)8,521.4412,917.5915,848.36
(/) Shares Outstanding (M)39.0239.0239.02
(=) Excess Retained per Share218.39331.06406.17
LTM Dividend per Share983.39983.39983.39
(+) Excess Retained per Share218.39331.06406.17
(=) Adjusted Dividend1,201.781,314.451,389.56
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate0.65%1.65%2.65%
Fair Value$21,201.82$28,397.30$38,497.09
Upside / Downside26.20%69.03%129.15%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)58,615.3959,583.5060,567.5961,567.9462,584.8163,618.4865,527.03
Payout Ratio65.46%70.37%75.28%80.18%85.09%90.00%92.50%
Projected Dividends (M)38,370.8841,928.7245,593.6349,368.1653,254.9357,256.6360,612.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate0.65%1.65%2.65%
Year 1 PV (M)39,034.8639,422.6839,810.50
Year 2 PV (M)39,517.2040,306.3341,103.26
Year 3 PV (M)39,835.4641,034.6342,257.62
Year 4 PV (M)40,005.8841,619.6043,281.66
Year 5 PV (M)40,043.3842,072.5144,183.07
PV of Terminal Value (M)1,262,800.731,326,790.941,393,349.33
Equity Value (M)1,461,237.511,531,246.691,603,985.44
Shares Outstanding (M)39.0239.0239.02
Fair Value$37,449.38$39,243.62$41,107.80
Upside / Downside122.91%133.59%144.69%

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%