Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Periods / Units / Analysis

Ticker

Industry

Sector

Korea Airport Service Co.,Ltd. (005430.KS)

Company Dividend Discount ModelIndustry: Airlines, Airports & Air ServicesSector: Industrials

Valuation Snapshot

Stable Growth$180,266.23 - $334,935.73$243,621.51
Multi-Stage$245,144.67 - $269,313.31$256,998.57
Blended Fair Value$250,310.04
Current Price$52,200.00
Upside379.52%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%7.17%999.960.000.000.00999.94999.94499.95499.94500.05499.95
YoY Growth--0.00%0.00%-100.00%-100.00%0.00%100.01%0.00%-0.02%0.02%-0.04%
Dividend Yield--2.09%0.00%0.00%0.00%2.44%3.91%1.10%1.06%1.25%1.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)37,102.52
(-) Cash Dividends Paid (M)3,057.87
(=) Cash Retained (M)34,044.65
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7,420.504,637.822,782.69
Cash Retained (M)34,044.6534,044.6534,044.65
(-) Cash Required (M)-7,420.50-4,637.82-2,782.69
(=) Excess Retained (M)26,624.1529,406.8431,261.96
(/) Shares Outstanding (M)3.063.063.06
(=) Excess Retained per Share8,706.399,616.3610,223.01
LTM Dividend per Share999.96999.96999.96
(+) Excess Retained per Share8,706.399,616.3610,223.01
(=) Adjusted Dividend9,706.3510,616.3211,222.97
WACC / Discount Rate7.11%7.11%7.11%
Growth Rate1.64%2.64%3.64%
Fair Value$180,266.23$243,621.51$334,935.73
Upside / Downside245.34%366.71%541.64%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)37,102.5238,081.9039,087.1440,118.9141,177.9242,264.8843,532.83
Payout Ratio8.24%24.59%40.95%57.30%73.65%90.00%92.50%
Projected Dividends (M)3,057.879,365.6116,004.2322,986.8030,326.8538,038.4040,267.87

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.11%7.11%7.11%
Growth Rate1.64%2.64%3.64%
Year 1 PV (M)8,658.538,743.728,828.91
Year 2 PV (M)13,678.9013,949.3914,222.53
Year 3 PV (M)18,163.6518,705.0619,257.13
Year 4 PV (M)22,154.4123,039.2423,950.32
Year 5 PV (M)25,689.9526,978.8428,318.95
PV of Terminal Value (M)661,306.96694,485.36728,982.27
Equity Value (M)749,652.41785,901.62823,560.10
Shares Outstanding (M)3.063.063.06
Fair Value$245,144.67$256,998.57$269,313.31
Upside / Downside369.63%392.33%415.93%

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%