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

Daewoong pharmaceutical Co.,Ltd (069620.KS)

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

Valuation Snapshot

Stable Growth$126,424.30 - $281,157.28$182,507.12
Multi-Stage$135,087.36 - $148,205.93$141,523.31
Blended Fair Value$162,015.22
Current Price$144,000.00
Upside12.51%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.56%-0.64%672.79632.57577.26561.28538.23538.23538.23538.23627.94627.94
YoY Growth--6.36%9.58%2.85%4.28%0.00%0.00%0.00%-14.29%0.00%-12.50%
Dividend Yield--0.60%0.51%0.55%0.34%0.40%0.64%0.29%0.27%0.75%0.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)75,099.60
(-) Cash Dividends Paid (M)7,358.60
(=) Cash Retained (M)67,741.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)15,019.929,387.455,632.47
Cash Retained (M)67,741.0067,741.0067,741.00
(-) Cash Required (M)-15,019.92-9,387.45-5,632.47
(=) Excess Retained (M)52,721.0858,353.5562,108.53
(/) Shares Outstanding (M)11.5111.5111.51
(=) Excess Retained per Share4,582.355,071.915,398.28
LTM Dividend per Share639.59639.59639.59
(+) Excess Retained per Share4,582.355,071.915,398.28
(=) Adjusted Dividend5,221.945,711.496,037.86
WACC / Discount Rate7.28%7.28%7.28%
Growth Rate3.02%4.02%5.02%
Fair Value$126,424.30$182,507.12$281,157.28
Upside / Downside-12.21%26.74%95.25%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)75,099.6078,121.7681,265.5484,535.8387,937.7291,476.5194,220.80
Payout Ratio9.80%25.84%41.88%57.92%73.96%90.00%92.50%
Projected Dividends (M)7,358.6020,185.7034,033.2648,962.6365,038.4682,328.8587,154.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.28%7.28%7.28%
Growth Rate3.02%4.02%5.02%
Year 1 PV (M)18,635.0918,815.9718,996.85
Year 2 PV (M)29,005.4129,571.2230,142.50
Year 3 PV (M)38,523.6939,656.4040,811.10
Year 4 PV (M)47,241.2349,102.2951,017.80
Year 5 PV (M)55,206.5657,938.3860,777.29
PV of Terminal Value (M)1,365,601.901,433,176.841,503,400.77
Equity Value (M)1,554,213.881,628,261.101,705,146.32
Shares Outstanding (M)11.5111.5111.51
Fair Value$135,087.36$141,523.31$148,205.93
Upside / Downside-6.19%-1.72%2.92%

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%