Definitive Analysis
Loading...
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

Mode

Company Industry Sector

Ticker

Industry

Sector

Korea Zinc Company, Ltd. (010130.KS)

Company Dividend Discount ModelIndustry: Industrial MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$919,437.00 - $4,222,725.23$2,084,780.86
Multi-Stage$503,986.74 - $549,993.48$526,574.34
Blended Fair Value$1,305,677.60
Current Price$819,000.00
Upside59.42%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.95%13.35%16,673.4331,715.3018,715.7714,036.8313,101.0410,375.959,440.088,036.368,036.366,164.78
YoY Growth---47.43%69.46%33.33%7.14%26.26%9.91%17.47%0.00%30.36%29.48%
Dividend Yield--2.14%7.03%3.38%2.40%3.21%2.91%2.01%1.68%1.86%1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)401,028.84
(-) Cash Dividends Paid (M)347,114.25
(=) Cash Retained (M)53,914.59
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)80,205.7750,128.6130,077.16
Cash Retained (M)53,914.5953,914.5953,914.59
(-) Cash Required (M)-80,205.77-50,128.61-30,077.16
(=) Excess Retained (M)-26,291.183,785.9923,837.43
(/) Shares Outstanding (M)18.8918.8918.89
(=) Excess Retained per Share-1,392.03200.451,262.11
LTM Dividend per Share18,378.4718,378.4718,378.47
(+) Excess Retained per Share-1,392.03200.451,262.11
(=) Adjusted Dividend16,986.4518,578.9319,640.58
WACC / Discount Rate7.45%7.45%7.45%
Growth Rate5.50%6.50%7.50%
Fair Value$919,437.00$2,084,780.86$4,222,725.23
Upside / Downside12.26%154.55%415.60%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)401,028.84427,095.72454,856.94484,422.64515,910.11549,444.27565,927.60
Payout Ratio86.56%87.24%87.93%88.62%89.31%90.00%92.50%
Projected Dividends (M)347,114.25372,618.57399,971.90429,306.84460,765.44494,499.84523,483.03

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.45%7.45%7.45%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)343,529.93346,786.14350,042.35
Year 2 PV (M)339,961.44346,436.75352,973.14
Year 3 PV (M)336,409.36346,066.46355,906.64
Year 4 PV (M)332,874.29345,675.70358,842.83
Year 5 PV (M)329,356.77345,264.83361,781.72
PV of Terminal Value (M)7,836,665.818,215,179.708,608,180.21
Equity Value (M)9,518,797.619,945,409.5810,387,726.89
Shares Outstanding (M)18.8918.8918.89
Fair Value$503,986.74$526,574.34$549,993.48
Upside / Downside-38.46%-35.71%-32.85%

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%