Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

SeAH Steel Holdings Corporation (003030.KS)

Company Dividend Discount ModelIndustry: SteelSector: Basic Materials

Valuation Snapshot

Stable Growth$1,343,370.30 - $2,686,441.65$2,517,589.25
Multi-Stage$414,801.63 - $454,067.66$434,073.66
Blended Fair Value$1,475,831.45
Current Price$158,700.00
Upside829.95%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS14.63%10.08%5,741.895,271.723,230.422,419.862,383.922,900.942,590.052,534.852,533.362,204.36
YoY Growth--8.92%63.19%33.50%1.51%-17.82%12.00%2.18%0.06%14.93%0.30%
Dividend Yield--2.41%2.36%2.23%2.02%4.33%11.94%5.01%3.04%2.66%3.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)54,576.47
(-) Cash Dividends Paid (M)20,829.46
(=) Cash Retained (M)33,747.01
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10,915.296,822.064,093.24
Cash Retained (M)33,747.0133,747.0133,747.01
(-) Cash Required (M)-10,915.29-6,822.06-4,093.24
(=) Excess Retained (M)22,831.7126,924.9529,653.77
(/) Shares Outstanding (M)4.044.044.04
(=) Excess Retained per Share5,651.066,664.187,339.59
LTM Dividend per Share5,155.495,155.495,155.49
(+) Excess Retained per Share5,651.066,664.187,339.59
(=) Adjusted Dividend10,806.5511,819.6712,495.08
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate5.50%6.50%7.50%
Fair Value$1,343,370.30$2,517,589.25$2,686,441.65
Upside / Downside746.48%1,486.38%1,592.78%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)54,576.4758,123.9461,902.0065,925.6370,210.7974,774.5077,017.73
Payout Ratio38.17%48.53%58.90%69.27%79.63%90.00%92.50%
Projected Dividends (M)20,829.4628,209.0136,459.9045,664.2255,911.0567,297.0571,241.40

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)26,275.9626,525.0226,774.08
Year 2 PV (M)31,634.2132,236.7532,844.98
Year 3 PV (M)36,905.2637,964.6839,044.18
Year 4 PV (M)42,090.1743,708.8445,373.75
Year 5 PV (M)47,189.9849,469.2751,835.80
PV of Terminal Value (M)1,491,806.721,563,861.541,638,674.07
Equity Value (M)1,675,902.291,753,766.101,834,546.86
Shares Outstanding (M)4.044.044.04
Fair Value$414,801.63$434,073.66$454,067.66
Upside / Downside161.37%173.52%186.12%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%