Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Search

Asia Holdings Co., Ltd. (002030.KS)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$1,364,545.43 - $5,102,337.08$4,075,027.14
Multi-Stage$774,828.81 - $848,653.81$811,057.97
Blended Fair Value$2,443,042.56
Current Price$350,500.00
Upside597.02%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.26%33.79%12,754.4111,016.108,870.955,603.005,326.515,753.774,432.657,376.813,224.694,467.38
YoY Growth--15.78%24.18%58.32%5.19%-7.43%29.80%-39.91%128.76%-27.82%543.44%
Dividend Yield--4.91%4.61%6.21%3.54%4.40%7.69%3.41%6.20%3.31%4.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)42,935.28
(-) Cash Dividends Paid (M)17,183.05
(=) Cash Retained (M)25,752.23
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,587.065,366.913,220.15
Cash Retained (M)25,752.2325,752.2325,752.23
(-) Cash Required (M)-8,587.06-5,366.91-3,220.15
(=) Excess Retained (M)17,165.1820,385.3222,532.09
(/) Shares Outstanding (M)1.661.661.66
(=) Excess Retained per Share10,331.1312,269.2313,561.29
LTM Dividend per Share10,341.8910,341.8910,341.89
(+) Excess Retained per Share10,331.1312,269.2313,561.29
(=) Adjusted Dividend20,673.0222,611.1223,903.18
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate4.73%5.73%6.73%
Fair Value$1,364,545.43$4,075,027.14$5,102,337.08
Upside / Downside289.31%1,062.63%1,355.73%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)42,935.2845,395.1547,995.9550,745.7553,653.1056,727.0258,428.83
Payout Ratio40.02%50.02%60.01%70.01%80.00%90.00%92.50%
Projected Dividends (M)17,183.0522,705.1428,803.5635,526.2542,924.7251,054.3254,046.67

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate4.73%5.73%6.73%
Year 1 PV (M)21,154.3021,356.2921,558.28
Year 2 PV (M)25,003.1925,482.9525,967.27
Year 3 PV (M)28,732.4929,563.4230,410.22
Year 4 PV (M)32,344.9033,598.0834,887.33
Year 5 PV (M)35,843.0937,587.3139,398.78
PV of Terminal Value (M)1,144,300.101,199,984.751,257,816.42
Equity Value (M)1,287,378.071,347,572.811,410,038.31
Shares Outstanding (M)1.661.661.66
Fair Value$774,828.81$811,057.97$848,653.81
Upside / Downside121.06%131.40%142.13%

High-Yield Dividend Screener

« Prev Page 3 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BLWBlackRock Limited Duration Income Trust11.50%$1.5893.39%
ELCEntergy Louisiana, LLC COLLATERAL TR MT11.33%$2.3457.35%
VIASPVia Renewables, Inc.11.33%$2.8849.21%
BUIBlackRock Utilities, Infrastructure & Power Opportunities Trust11.31%$2.9358.72%
JPCNuveen Preferred & Income Opportunities Fund11.24%$0.9167.43%
RILYB. Riley Financial, Inc.11.21%$0.5856.91%
PFOFlaherty & Crumrine Preferred Income Opportunity Fund Inc.11.06%$1.0543.18%
OXLCIOxford Lane Capital Corp.11.05%$2.8369.26%
USB-PSU.S. Bancorp Depositary Shares,10.98%$2.0243.68%
FLCFlaherty & Crumrine Total Return Fund Inc.10.93%$1.9242.77%
UTGReaves Utility Income Fund10.78%$4.0043.20%
CEMClearBridge MLP and Midstream Fund Inc10.77%$5.6046.76%
AIVApartment Investment and Management Company10.76%$0.6336.20%
DCFBNY Mellon Alcentra Global Credit Income 2024 Target Term Fund, Inc.10.71%$0.9942.71%
CALMCal-Maine Foods, Inc.10.70%$8.4032.04%
EMOClearBridge Energy Midstream Opportunity Fund Inc10.65%$4.7926.74%
CTRClearBridge MLP and Midstream Total Return Fund Inc.10.63%$5.0047.43%
EIMEaton Vance Municipal Bond Fund10.57%$1.0364.33%
VZAVerizon Communications, 5.9% 15 Feb 205410.57%$2.7049.90%
BPOPMPopular Capital Trust II PFD GTD 6.125%10.45%$2.6726.93%
RITMRithm Capital Corp.10.45%$1.1571.36%
IHTAInvesco High Income 2024 Target Term Fund10.33%$0.7826.82%
WUThe Western Union Company10.30%$0.9540.76%
ERHAllspring Utilities and High Income Fund10.26%$1.2231.06%
GDVThe Gabelli Dividend & Income Trust10.25%$2.8539.93%
CIIBlackRock Enhanced Capital and Income Fund, Inc.10.23%$2.3844.19%
GBDCGolub Capital BDC, Inc.10.19%$1.3897.76%
PVCMXPalm Valley Capital Fund Investor Class10.19%$1.2483.81%
AEDVXEmerging Markets Debt Fund - Investor Class9.95%$0.9476.80%
HYTBlackRock Corporate High Yield Fund, Inc.9.83%$0.8799.09%
FFCFlaherty & Crumrine Preferred Securities Income Fund Inc.9.79%$1.6337.81%
WENThe Wendy's Company9.78%$0.8082.75%
CMSACMS Energy Corporation 5.6% JRSUB NT 789.77%$2.1762.27%
HIEMiller/Howard High Income Equity Fund9.63%$1.2198.11%
NMSNuveen Minnesota Quality Municipal Income Fund9.54%$1.1237.02%
CMSCCMS Energy Corporation 5.875% J9.48%$2.1762.27%
NEE-PNNextEra Energy, Inc. Series N J9.24%$2.2170.10%
CMSDCMS Energy Corporation 5.875% Junior Subordinated Notes due 20799.20%$2.1762.27%
VFLabrdn National Municipal Income Fund9.06%$0.9334.18%
UANCVR Partners, LP8.96%$9.0975.52%
GGZThe Gabelli Global Small and Mid Cap Value Trust8.95%$1.3448.03%
SUNSSunrise Realty Trust, Inc.8.95%$0.8388.91%
PTYPIMCO Corporate & Income Opportunity Fund8.93%$1.1588.40%
ATHSAthene Holding Ltd. 7.250% Fixe8.86%$2.2214.14%
APAMArtisan Partners Asset Management Inc.8.83%$3.6697.93%
VLTInvesco High Income Trust II8.83%$0.9846.97%
VTNInvesco Trust for Investment Grade New York Municipals8.75%$1.0165.99%
JEQAbrdn Japan Equity Fund Inc8.73%$0.6943.45%
MOAltria Group, Inc.8.69%$4.9894.54%
JGGCJaguar Global Growth Corporation I8.63%$0.1563.08%