Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Daewoong pharmaceutical Co.,Ltd (069620.KS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$126,424.30 - $281,157.28$182,507.12
Multi-Stage$135,087.36 - $148,205.93$141,523.31
Blended Fair Value$162,015.22
Current Price$144,000.00
Upside12.51%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.56%-0.64%672.79632.57577.26561.28538.23538.23538.23538.23627.94627.94
YoY Growth--6.36%9.58%2.85%4.28%0.00%0.00%0.00%-14.29%0.00%-12.50%
Dividend Yield--0.60%0.51%0.55%0.34%0.40%0.64%0.29%0.27%0.75%0.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)75,099.60
(-) Cash Dividends Paid (M)7,358.60
(=) Cash Retained (M)67,741.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)15,019.929,387.455,632.47
Cash Retained (M)67,741.0067,741.0067,741.00
(-) Cash Required (M)-15,019.92-9,387.45-5,632.47
(=) Excess Retained (M)52,721.0858,353.5562,108.53
(/) Shares Outstanding (M)11.5111.5111.51
(=) Excess Retained per Share4,582.355,071.915,398.28
LTM Dividend per Share639.59639.59639.59
(+) Excess Retained per Share4,582.355,071.915,398.28
(=) Adjusted Dividend5,221.945,711.496,037.86
WACC / Discount Rate7.28%7.28%7.28%
Growth Rate3.02%4.02%5.02%
Fair Value$126,424.30$182,507.12$281,157.28
Upside / Downside-12.21%26.74%95.25%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)75,099.6078,121.7681,265.5484,535.8387,937.7291,476.5194,220.80
Payout Ratio9.80%25.84%41.88%57.92%73.96%90.00%92.50%
Projected Dividends (M)7,358.6020,185.7034,033.2648,962.6365,038.4682,328.8587,154.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.28%7.28%7.28%
Growth Rate3.02%4.02%5.02%
Year 1 PV (M)18,635.0918,815.9718,996.85
Year 2 PV (M)29,005.4129,571.2230,142.50
Year 3 PV (M)38,523.6939,656.4040,811.10
Year 4 PV (M)47,241.2349,102.2951,017.80
Year 5 PV (M)55,206.5657,938.3860,777.29
PV of Terminal Value (M)1,365,601.901,433,176.841,503,400.77
Equity Value (M)1,554,213.881,628,261.101,705,146.32
Shares Outstanding (M)11.5111.5111.51
Fair Value$135,087.36$141,523.31$148,205.93
Upside / Downside-6.19%-1.72%2.92%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%