Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Namyang Dairy Products Co., Ltd (003920.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$14,145.02 - $19,608.65$16,886.39
Multi-Stage$22,075.46 - $24,308.04$23,169.71
Blended Fair Value$20,028.05
Current Price$64,300.00
Upside-68.85%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.80%0.40%102.6598.7198.5798.5898.6198.6698.6298.6198.6198.60
YoY Growth--3.99%0.14%0.00%-0.03%-0.05%0.04%0.01%0.00%0.01%0.01%
Dividend Yield--0.15%0.18%0.18%0.25%0.33%0.34%0.17%0.15%0.12%0.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,385.40
(-) Cash Dividends Paid (M)835.99
(=) Cash Retained (M)20,549.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,277.082,673.171,603.90
Cash Retained (M)20,549.4120,549.4120,549.41
(-) Cash Required (M)-4,277.08-2,673.17-1,603.90
(=) Excess Retained (M)16,272.3317,876.2318,945.50
(/) Shares Outstanding (M)8.678.678.67
(=) Excess Retained per Share1,877.342,062.382,185.75
LTM Dividend per Share96.4596.4596.45
(+) Excess Retained per Share1,877.342,062.382,185.75
(=) Adjusted Dividend1,973.792,158.832,282.19
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.56%-2.56%-1.56%
Fair Value$14,145.02$16,886.39$19,608.65
Upside / Downside-78.00%-73.74%-69.50%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,385.4020,837.5020,303.6419,783.4519,276.6018,782.7319,346.21
Payout Ratio3.91%21.13%38.35%55.56%72.78%90.00%92.50%
Projected Dividends (M)835.994,402.417,785.5310,992.4114,029.8616,904.4517,895.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.56%-2.56%-1.56%
Year 1 PV (M)3,964.904,006.024,047.13
Year 2 PV (M)6,314.996,446.646,579.64
Year 3 PV (M)8,030.088,282.488,540.11
Year 4 PV (M)9,230.449,619.3010,020.31
Year 5 PV (M)10,016.4210,546.6311,099.05
PV of Terminal Value (M)153,787.71161,928.19170,409.80
Equity Value (M)191,344.55200,829.24210,696.03
Shares Outstanding (M)8.678.678.67
Fair Value$22,075.46$23,169.71$24,308.04
Upside / Downside-65.67%-63.97%-62.20%

High-Yield Dividend Screener

« Prev Page 30 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DIB.AEDubai Islamic Bank P.J.S.C.4.96%$0.4741.66%
002701.SZORG Technology Co.,Ltd.4.95%$0.2968.18%
3702.TWWPG Holdings Limited4.95%$2.9381.01%
5353.TWOTailyn Technologies, Inc.4.95%$1.2992.09%
8966.THeiwa Real Estate REIT, Inc.4.95%$7,784.9462.25%
BOBA.JKPT Formosa Ingredient Factory Tbk4.95%$9.0050.69%
EPG-R.BKEastern Polymer Group Public Company Limited4.95%$0.1439.44%
MMP-UN.TOPrecious Metals and Mining Trust4.95%$0.1937.80%
VFQS.QAVodafone Qatar P.Q.S.C.4.95%$0.1280.20%
WJX.TOWajax Corporation4.95%$1.3765.74%
0RI3.LPareto Bank ASA4.94%$4.4950.07%
3226.TMitsui Fudosan Accommodations Fund Inc.4.94%$6,633.1172.65%
600987.SSZhejiang Hangmin Co.,Ltd4.94%$0.3447.75%
6596.TWOKuang Hong Arts Management Incorporation4.94%$6.9937.90%
ALLUX.PAInstallux S.A.4.94%$15.3129.71%
5110.SRSaudi Electricity Company4.93%$0.7051.64%
HYPE3.SAHypera S.A.4.93%$1.1588.85%
0966.HKChina Taiping Insurance Holdings Company Limited4.92%$0.9521.78%
5213.TWOYeaShin International Development Co., Ltd.4.92%$1.1837.56%
600295.SSInner Mongolia Erdos Resources Co.,ltd.4.92%$0.6192.93%
6192.TWLumax International Corp., Ltd.4.92%$5.4852.55%
E3G1.SGEvolution AB (publ)4.92%$2.8450.73%
XO.BKExotic Food Public Company Limited4.92%$0.7257.45%
059090.KQMiCo Ltd.4.91%$674.3669.83%
0662.HKAsia Financial Holdings Limited4.91%$0.2419.50%
4928.TNoevir Holdings Co., Ltd.4.91%$224.9495.68%
600970.SSSinoma International Engineering Co.Ltd4.91%$0.5144.22%
601319.SSThe People's Insurance Company (Group) of China Limited4.91%$0.4442.28%
EVLI.HEEvli Oyj4.91%$1.1492.58%
MRXMarex Group plc Ordinary Shares4.91%$1.8638.69%
SPMA.JKPT Suparma Tbk4.91%$11.9734.68%
TABREED.AENational Central Cooling Company PJSC4.91%$0.1677.99%
081660.KSMisto Holdings Corp.4.90%$2,010.6262.73%
300770.SZGuangdong South New Media Co.,Ltd.4.90%$2.0863.80%
7944.TRoland Corporation4.90%$174.9564.69%
IGTInternational Game Technology PLC4.90%$0.8083.51%
SYDB.COSydbank A/S4.90%$27.5761.30%
7246.KLSignature International Berhad4.89%$0.0748.72%
9917.TWTaiwan Secom Co., Ltd.4.89%$5.2880.23%
QBE.AXQBE Insurance Group Limited4.89%$0.9739.27%
TRIS3.SATrisul S.A.4.89%$0.3025.32%
000877.SZTianshan Material Co., Ltd.4.88%$0.2693.74%
0236.HKSan Miguel Brewery Hong Kong Limited4.88%$0.0633.49%
4007.SRAl Hammadi Holding Company4.88%$1.3884.27%
600901.SSJiangsu Financial Leasing Co., Ltd.4.88%$0.3054.72%
601098.SSChina South Publishing & Media Group Co., Ltd4.88%$0.5562.37%
SPIE.PASPIE S.a.4.88%$2.4095.87%
TOTO.JKPT Surya Toto Indonesia Tbk4.88%$13.1736.11%
002035.SZVatti Corporation Limited4.87%$0.3057.45%
002807.SZJiangsu Jiangyin Rural Commercial Bank Co.,LTD.4.87%$0.2225.03%