Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Yuhan Corporation (000100.KS)

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

Valuation Snapshot

Stable Growth$153,882.90 - $181,304.97$169,907.06
Multi-Stage$43,184.81 - $47,315.60$45,211.97
Blended Fair Value$107,559.51
Current Price$119,100.00
Upside-9.69%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.20%7.48%430.72365.38349.45334.19318.65304.31291.28277.99275.30241.70
YoY Growth--17.88%4.56%4.57%4.87%4.72%4.47%4.78%0.98%13.90%15.41%
Dividend Yield--0.39%0.46%0.73%0.63%0.59%0.81%0.77%0.84%0.87%0.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)68,133.11
(-) Cash Dividends Paid (M)37,481.12
(=) Cash Retained (M)30,651.99
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13,626.628,516.645,109.98
Cash Retained (M)30,651.9930,651.9930,651.99
(-) Cash Required (M)-13,626.62-8,516.64-5,109.98
(=) Excess Retained (M)17,025.3622,135.3525,542.00
(/) Shares Outstanding (M)74.6374.6374.63
(=) Excess Retained per Share228.13296.60342.25
LTM Dividend per Share502.22502.22502.22
(+) Excess Retained per Share228.13296.60342.25
(=) Adjusted Dividend730.35798.82844.47
WACC / Discount Rate5.21%5.21%5.21%
Growth Rate5.35%6.35%7.35%
Fair Value$153,882.90$169,907.06$181,304.97
Upside / Downside29.20%42.66%52.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)68,133.1172,458.8177,059.1481,951.5587,154.5692,687.9295,468.55
Payout Ratio55.01%62.01%69.01%76.00%83.00%90.00%92.50%
Projected Dividends (M)37,481.1244,931.1953,176.1862,286.9872,340.3183,419.1388,308.41

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.21%5.21%5.21%
Growth Rate5.35%6.35%7.35%
Year 1 PV (M)42,306.3042,707.8943,109.47
Year 2 PV (M)47,144.5448,043.8048,951.56
Year 3 PV (M)51,995.8553,490.6255,013.78
Year 4 PV (M)56,860.2759,050.1361,302.65
Year 5 PV (M)61,737.8264,724.1467,824.91
PV of Terminal Value (M)2,962,869.723,106,186.593,254,996.48
Equity Value (M)3,222,914.493,374,203.173,531,198.85
Shares Outstanding (M)74.6374.6374.63
Fair Value$43,184.81$45,211.97$47,315.60
Upside / Downside-63.74%-62.04%-60.27%

High-Yield Dividend Screener

« Prev Page 3 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1272.HKDatang Environment Industry Group Co., Ltd.13.53%$0.1542.28%
MID-UN.TOMINT Income Fund13.47%$1.0661.55%
1126.HKDream International Limited13.45%$1.1550.50%
HCO.PAHigh Co. S.A.13.45%$0.5362.33%
2348.HKDawnrays Pharmaceutical (Holdings) Limited13.44%$0.1633.06%
0384.HKChina Gas Holdings Limited13.43%$1.0494.76%
AEFAbrdn Emerging Markets Equity Income Fund Inc13.42%$0.9661.57%
9616.HKNeutech Group Limited13.40%$0.3455.10%
WN-PA.TOGeorge Weston Limited13.36%$3.4127.39%
CY4.FKelsian Group Limited13.31%$0.3278.26%
1100.HKMainland Headwear Holdings Limited13.28%$0.1742.95%
1755.HKS-Enjoy Service Group Co., Limited13.28%$0.3733.22%
DRR.AXDeterra Royalties Limited13.28%$0.5593.57%
2942.TWOJing-Jan Retail Business Co., Ltd.13.27%$4.1962.94%
1985.HKMicroware Group Limited13.26%$0.1768.95%
SSG.AXShaver Shop Group Limited13.25%$0.2086.08%
1553.HKMaike Tube Industry Holdings Limited13.22%$0.2027.92%
3306.HKJNBY Design Limited13.22%$2.5577.85%
0363.HKShanghai Industrial Holdings Limited13.17%$1.9035.00%
0579.HKBeijing Jingneng Clean Energy Co., Limited13.09%$0.3042.68%
RI.PAPernod Ricard S.A.13.06%$9.5377.43%
VULC3.SAVulcabras S.A.13.05%$2.6060.16%
600919.SSBank of Jiangsu Co., Ltd.13.01%$1.3572.63%
1551.HKGuangzhou Rural Commercial Bank Co., Ltd.13.00%$0.2058.85%
EIT-UN.TOCanoe EIT Income Fund13.00%$2.0542.34%
4334.SRAl Maather Reit Fund12.98%$1.1689.22%
BCE-PA.TOBCE Inc.12.97%$2.7139.91%
HLO.AXHelloworld Travel Limited12.97%$0.2567.50%
4347.SRBonyan REIT Fund12.96%$1.2193.24%
1526.HKRici Healthcare Holdings Limited12.94%$0.1438.91%
3709.HKEEKA Fashion Holdings Limited12.93%$0.9958.41%
ELSA.JKPT Elnusa Tbk12.90%$65.7979.08%
3348.HKChina PengFei Group Limited12.88%$0.1642.43%
BAYU.JKPT Bayu Buana Tbk12.87%$175.0059.18%
MJLF.BKMajor Cineplex Lifestyle Leasehold Property Fund.12.81%$0.6246.37%
037460.KQSamji Electronics Co., Ltd.12.80%$1,880.7647.73%
1785.HKChengdu Expressway Co., Ltd.12.79%$0.2688.07%
GWO-PN.TOGreat-West Lifeco Inc.12.76%$2.3953.09%
UNC.TOUnited Corporations Limited12.75%$1.8760.14%
FDJ.PAFDJ United12.74%$3.8390.91%
IRAO.MEPJSC Inter RAO UES12.74%$0.3919.11%
0OGG.LS.A. Catana Group12.72%$0.3722.37%
TAPG.JKPT Triputra Agro Persada Tbk12.65%$191.0090.66%
2407.HKGaush Meditech Ltd12.64%$1.0277.13%
MPCK.DEMPC Münchmeyer Petersen Capital AG12.63%$0.6260.64%
EDL.DEEdel SE & Co. KGaA12.60%$0.5754.20%
0086.HKSun Hung Kai & Co. Limited12.59%$0.5294.25%
4340.SRAl Rajhi REIT Fund12.56%$1.0083.50%
TRMDTORM plc12.54%$2.4890.35%
0819.HKTianneng Power International Limited12.50%$0.8935.06%