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

SAMWONSTEEL Co.,Ltd. (023000.KS)

Company Dividend Discount ModelIndustry: SteelSector: Basic Materials

Valuation Snapshot

Stable Growth$2,827.50 - $4,685.79$3,649.72
Multi-Stage$5,722.85 - $6,293.49$6,002.63
Blended Fair Value$4,826.17
Current Price$2,560.00
Upside88.52%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.01%-0.93%109.67104.68104.68104.68115.07115.40115.40125.44125.44120.42
YoY Growth--4.76%0.00%0.00%-9.03%-0.28%0.00%-8.00%0.00%4.17%0.00%
Dividend Yield--4.71%3.65%3.45%3.24%3.20%6.11%3.81%3.90%3.44%3.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,832.81
(-) Cash Dividends Paid (M)4,371.40
(=) Cash Retained (M)5,461.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,966.561,229.10737.46
Cash Retained (M)5,461.425,461.425,461.42
(-) Cash Required (M)-1,966.56-1,229.10-737.46
(=) Excess Retained (M)3,494.864,232.324,723.96
(/) Shares Outstanding (M)39.8639.8639.86
(=) Excess Retained per Share87.68106.18118.51
LTM Dividend per Share109.67109.67109.67
(+) Excess Retained per Share87.68106.18118.51
(=) Adjusted Dividend197.34215.84228.18
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate-0.59%0.41%1.41%
Fair Value$2,827.50$3,649.72$4,685.79
Upside / Downside10.45%42.57%83.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,832.819,873.179,913.699,954.389,995.2410,036.2610,337.35
Payout Ratio44.46%53.57%62.67%71.78%80.89%90.00%92.50%
Projected Dividends (M)4,371.405,288.646,213.347,145.548,085.299,032.639,562.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate-0.59%0.41%1.41%
Year 1 PV (M)4,923.404,972.925,022.45
Year 2 PV (M)5,384.775,493.655,603.62
Year 3 PV (M)5,764.995,940.726,119.98
Year 4 PV (M)6,072.676,320.736,576.31
Year 5 PV (M)6,315.676,639.786,977.07
PV of Terminal Value (M)199,655.97209,902.04220,564.52
Equity Value (M)228,117.46239,269.85250,863.95
Shares Outstanding (M)39.8639.8639.86
Fair Value$5,722.85$6,002.63$6,293.49
Upside / Downside123.55%134.48%145.84%

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%