Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Periods / Units / Analysis

Ticker

Industry

Sector

Asia Holdings Co., Ltd. (002030.KS)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$1,364,238.30 - $5,102,337.08$4,072,547.45
Multi-Stage$774,742.12 - $848,558.54$810,967.06
Blended Fair Value$2,441,757.26
Current Price$350,500.00
Upside596.65%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.26%33.79%12,754.4111,016.108,870.955,603.005,326.515,753.774,432.657,376.813,224.694,467.38
YoY Growth--15.78%24.18%58.32%5.19%-7.43%29.80%-39.91%128.76%-27.82%543.44%
Dividend Yield--4.91%4.61%6.21%3.54%4.40%7.69%3.41%6.20%3.31%4.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)42,935.28
(-) Cash Dividends Paid (M)17,183.05
(=) Cash Retained (M)25,752.23
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,587.065,366.913,220.15
Cash Retained (M)25,752.2325,752.2325,752.23
(-) Cash Required (M)-8,587.06-5,366.91-3,220.15
(=) Excess Retained (M)17,165.1820,385.3222,532.09
(/) Shares Outstanding (M)1.661.661.66
(=) Excess Retained per Share10,331.1312,269.2313,561.29
LTM Dividend per Share10,341.8910,341.8910,341.89
(+) Excess Retained per Share10,331.1312,269.2313,561.29
(=) Adjusted Dividend20,673.0222,611.1223,903.18
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate4.73%5.73%6.73%
Fair Value$1,364,238.30$4,072,547.45$5,102,337.08
Upside / Downside289.23%1,061.93%1,355.73%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)42,935.2845,395.1547,995.9550,745.7553,653.1056,727.0258,428.83
Payout Ratio40.02%50.02%60.01%70.01%80.00%90.00%92.50%
Projected Dividends (M)17,183.0522,705.1428,803.5635,526.2542,924.7251,054.3254,046.67

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate4.73%5.73%6.73%
Year 1 PV (M)21,154.2321,356.2221,558.21
Year 2 PV (M)25,003.0225,482.7825,967.10
Year 3 PV (M)28,732.2029,563.1230,409.92
Year 4 PV (M)32,344.4733,597.6334,886.86
Year 5 PV (M)35,842.4937,586.6839,398.12
PV of Terminal Value (M)1,144,157.621,199,835.341,257,659.80
Equity Value (M)1,287,234.031,347,421.781,409,880.01
Shares Outstanding (M)1.661.661.66
Fair Value$774,742.12$810,967.06$848,558.54
Upside / Downside121.04%131.37%142.10%

High-Yield Dividend Screener

« Prev Page 31 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0QLX.LMetall Zug AG4.87%$39.8932.62%
6418.TJapan Cash Machine Co., Ltd.4.86%$49.9871.76%
A2A.MIA2A S.p.A.4.86%$0.1147.95%
GEST.MCGestamp Automoción, S.A.4.86%$0.1550.80%
2296.HKHuarchi Global Group Holdings Limited4.85%$0.0578.87%
7004.TKanadevia Corp4.85%$46.0936.42%
001630.KSChong Kun Dang Holdings Corp.4.84%$2,194.2330.09%
020000.KSHANDSOME Corp.4.84%$749.9941.55%
0906.HKCPMC Holdings Limited4.84%$0.3439.95%
603323.SSJiangsu Suzhou Rural Commercial Bank Co., Ltd4.84%$0.2424.36%
ESEAEuroseas Ltd.4.84%$2.6215.15%
JPFA.JKPT Japfa Comfeed Indonesia Tbk4.84%$140.4348.97%
LPH.BKLadprao General Hospital Public Company Limited4.84%$0.1877.89%
PTNT3.SAPettenati S.A. Industria Têxtil4.84%$0.4243.56%
002100.KSKyung Nong Corporation4.83%$449.7446.25%
3IT.Faudius SE4.83%$0.6747.79%
ME8U.SIMapletree Industrial Trust4.83%$0.1084.21%
SOAG.OLSpareBank 1 Østfold Akershus4.83%$21.8842.41%
0693.HKTan Chong International Limited4.82%$0.1028.87%
2152.HKSuxin Joyful Life Services Co., Ltd.4.82%$0.2719.91%
BDMN.JKPT Bank Danamon Indonesia Tbk4.82%$119.5631.76%
EKAD.JKPT Ekadharma International Tbk4.82%$8.8798.38%
PTG-R.BKPTG Energy Public Company Limited4.82%$0.3462.48%
VEND.OLVend Marketplaces ASA4.82%$17.2449.52%
1890.HKChina Kepei Education Group Limited4.81%$0.0616.29%
BASS.PABassac S.A.4.81%$2.4628.93%
DEYAAR.AEDeyaar Development PJSC4.81%$0.0540.79%
SDF.AXSteadfast Group Limited4.81%$0.2650.20%
SXE.AXSouthern Cross Electrical Engineering Limited4.81%$0.1259.32%
HPOL-B.STHEXPOL AB (publ)4.80%$4.2174.04%
MEGA-R.BKMega Lifesciences Public Company Limited4.80%$1.6170.67%
PTL-R.BKPolyplex (Thailand) Public Company Limited4.80%$0.4081.34%
000828.SZDongguan Development (Holdings) Co., Ltd.4.79%$0.5250.35%
002372.SZZhejiang Weixing New Building Materials Co., Ltd.4.79%$0.5090.51%
002736.SZGuosen Securities Co., Ltd.4.79%$0.6351.57%
600612.SSLao Feng Xiang Co., Ltd.4.79%$2.1369.19%
6285.TWWNC Corporation4.79%$4.7975.15%
6642.TWOFuzetec Technology Co., Ltd.4.79%$2.5094.93%
BSGR.ASB&S Group S.A.4.79%$0.2824.05%
030210.KSDaol Investment & Securities Co., Ltd.4.78%$165.8688.74%
0960.HKLongfor Group Holdings Limited4.78%$0.4215.35%
2176.HKCCID Consulting Company Limited4.78%$0.0866.12%
600820.SSShanghai Tunnel Engineering Co., Ltd.4.77%$0.3138.17%
8097.TSan-Ai Obbli Co., Ltd.4.77%$100.8088.28%
2722.HKChongqing Machinery & Electric Co., Ltd.4.76%$0.0935.27%
7267.THonda Motor Co., Ltd.4.76%$73.1447.07%
VALMT.HEValmet Oyj4.76%$1.3590.84%
000928.SZSinosteel Engineering & Technology Co., Ltd.4.75%$0.3160.04%
029780.KSSamsung Card Co., Ltd.4.75%$2,578.9146.87%
2020.HKANTA Sports Products Limited4.75%$3.8940.14%