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

Kolon Plastics, Inc. (138490.KS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$68,825.54 - $227,551.87$213,241.64
Multi-Stage$32,723.25 - $35,853.52$34,259.43
Blended Fair Value$123,750.53
Current Price$6,900.00
Upside1,693.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.92%0.00%159.83179.81144.850.0069.93119.88119.8899.9057.1838.12
YoY Growth---11.11%24.14%0.00%-100.00%-41.67%0.00%20.00%74.71%50.00%0.00%
Dividend Yield--2.81%2.37%1.39%0.00%1.10%4.47%1.93%1.26%0.92%0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)43,693.79
(-) Cash Dividends Paid (M)7,624.39
(=) Cash Retained (M)36,069.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,738.765,461.723,277.03
Cash Retained (M)36,069.4136,069.4136,069.41
(-) Cash Required (M)-8,738.76-5,461.72-3,277.03
(=) Excess Retained (M)27,330.6530,607.6832,792.37
(/) Shares Outstanding (M)38.0438.0438.04
(=) Excess Retained per Share718.49804.63862.07
LTM Dividend per Share200.43200.43200.43
(+) Excess Retained per Share718.49804.63862.07
(=) Adjusted Dividend918.921,005.071,062.50
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.08%6.08%7.08%
Fair Value$68,825.54$213,241.64$227,551.87
Upside / Downside897.47%2,990.46%3,197.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)43,693.7946,351.7349,171.3452,162.4855,335.5758,701.6860,462.73
Payout Ratio17.45%31.96%46.47%60.98%75.49%90.00%92.50%
Projected Dividends (M)7,624.3914,813.8622,849.8031,808.5941,772.7752,831.5155,928.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.08%6.08%7.08%
Year 1 PV (M)13,780.4013,911.5414,042.68
Year 2 PV (M)19,772.8820,151.0020,532.70
Year 3 PV (M)25,605.0626,343.0327,095.05
Year 4 PV (M)31,280.1132,487.9033,730.33
Year 5 PV (M)36,801.1938,585.8840,439.16
PV of Terminal Value (M)1,117,528.271,171,723.541,228,001.28
Equity Value (M)1,244,767.911,303,202.891,363,841.19
Shares Outstanding (M)38.0438.0438.04
Fair Value$32,723.25$34,259.43$35,853.52
Upside / Downside374.25%396.51%419.62%

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%