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

Ticker

Industry

Sector

Ildong Holdings Co., Ltd. (000230.KS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$42,050.08 - $60,897.81$51,206.17
Multi-Stage$67,235.54 - $74,029.54$70,565.96
Blended Fair Value$60,886.06
Current Price$11,700.00
Upside420.39%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-10.06%-11.11%104.32119.1797.6897.6894.57177.26181.0692.59633.03420.32
YoY Growth---12.46%22.01%0.00%3.28%-46.65%-2.10%95.56%-85.37%50.61%24.12%
Dividend Yield--1.70%1.29%0.76%0.45%0.66%2.31%1.53%0.68%3.54%1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)66,919.34
(-) Cash Dividends Paid (M)120.32
(=) Cash Retained (M)66,799.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13,383.878,364.925,018.95
Cash Retained (M)66,799.0266,799.0266,799.02
(-) Cash Required (M)-13,383.87-8,364.92-5,018.95
(=) Excess Retained (M)53,415.1658,434.1161,780.07
(/) Shares Outstanding (M)11.5611.5611.56
(=) Excess Retained per Share4,620.495,054.635,344.07
LTM Dividend per Share10.4110.4110.41
(+) Excess Retained per Share4,620.495,054.635,344.07
(=) Adjusted Dividend4,630.905,065.045,354.47
WACC / Discount Rate8.79%8.79%8.79%
Growth Rate-2.00%-1.00%0.00%
Fair Value$42,050.08$51,206.17$60,897.81
Upside / Downside259.40%337.66%420.49%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)66,919.3466,250.1565,587.6564,931.7764,282.4563,639.6365,548.82
Payout Ratio0.18%18.14%36.11%54.07%72.04%90.00%92.50%
Projected Dividends (M)120.3212,020.3223,682.3135,109.8646,306.4857,275.6760,632.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.79%8.79%8.79%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)10,937.2411,048.8411,160.45
Year 2 PV (M)19,606.8320,009.0120,415.28
Year 3 PV (M)26,448.6927,266.6328,101.27
Year 4 PV (M)31,740.1233,055.6034,411.56
Year 5 PV (M)35,721.4237,581.5139,518.30
PV of Terminal Value (M)652,822.17686,816.14722,211.70
Equity Value (M)777,276.47815,777.75855,818.55
Shares Outstanding (M)11.5611.5611.56
Fair Value$67,235.54$70,565.96$74,029.54
Upside / Downside474.66%503.13%532.73%

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%