Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nongshim Co., Ltd. (004370.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$481,573.36 - $990,054.27$676,054.81
Multi-Stage$485,345.32 - $531,782.78$508,131.41
Blended Fair Value$592,093.11
Current Price$431,500.00
Upside37.22%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.56%2.26%4,812.234,812.273,849.723,849.803,849.753,849.713,849.713,850.013,849.723,849.67
YoY Growth--0.00%25.00%0.00%0.00%0.00%0.00%-0.01%0.01%0.00%0.00%
Dividend Yield--1.19%1.27%1.02%1.29%1.36%1.33%1.25%1.26%1.29%0.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)164,017.18
(-) Cash Dividends Paid (M)29,705.92
(=) Cash Retained (M)134,311.26
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)32,803.4420,502.1512,301.29
Cash Retained (M)134,311.26134,311.26134,311.26
(-) Cash Required (M)-32,803.44-20,502.15-12,301.29
(=) Excess Retained (M)101,507.82113,809.11122,009.97
(/) Shares Outstanding (M)6.016.016.01
(=) Excess Retained per Share16,895.4418,942.9320,307.92
LTM Dividend per Share4,944.394,944.394,944.39
(+) Excess Retained per Share16,895.4418,942.9320,307.92
(=) Adjusted Dividend21,839.8423,887.3225,252.31
WACC / Discount Rate8.04%8.04%8.04%
Growth Rate3.35%4.35%5.35%
Fair Value$481,573.36$676,054.81$990,054.27
Upside / Downside11.60%56.68%129.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)164,017.18171,154.33178,602.04186,373.85194,483.83202,946.72209,035.13
Payout Ratio18.11%32.49%46.87%61.24%75.62%90.00%92.50%
Projected Dividends (M)29,705.9255,606.6383,705.21114,143.89147,073.14182,652.05193,357.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.04%8.04%8.04%
Growth Rate3.35%4.35%5.35%
Year 1 PV (M)50,976.0251,469.2551,962.48
Year 2 PV (M)70,344.6671,712.5173,093.54
Year 3 PV (M)87,936.8090,514.1393,141.34
Year 4 PV (M)103,870.12107,948.91112,146.67
Year 5 PV (M)118,255.44124,088.26130,149.00
PV of Terminal Value (M)2,484,571.662,607,120.452,734,457.89
Equity Value (M)2,915,954.703,052,853.513,194,950.92
Shares Outstanding (M)6.016.016.01
Fair Value$485,345.32$508,131.41$531,782.78
Upside / Downside12.48%17.76%23.24%

High-Yield Dividend Screener

« Prev Page 33 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
2948.TWOBausen Inc.4.66%$1.7780.08%
600368.SSGuangxi Wuzhou Communications Co., Ltd.4.66%$0.1845.90%
688606.SSHangzhou Alltest Biotech Co., Ltd.4.66%$2.9879.11%
CHG-R.BKChularat Hospital Public Company Limited4.66%$0.0796.65%
CRT-UN.TOCT Real Estate Investment Trust4.66%$0.7646.43%
KWC.BKKrungdhep Sophon Public Company Limited4.66%$12.4880.34%
QNT.WAQuantum Software S.A.4.66%$1.7748.50%
TOUP.PATouax SCA4.66%$0.2220.71%
002948.SZBank of Qingdao Co., Ltd.4.65%$0.2125.26%
175330.KSJB Financial Group Co., Ltd.4.65%$1,171.1832.82%
ATRAV.HEAtria Oyj4.65%$0.7045.12%
INSET.BKInfraset Public Company Limited4.65%$0.0893.21%
OMAB.MXGrupo Aeroportuario del Centro Norte, S.A.B. de C.V.4.65%$11.2781.96%
TCO.AXTransmetro Corporation Limited4.65%$0.1027.59%
TCO0.DETesco PLC4.65%$0.2458.23%
2748.TWFDC International Hotels Corporation4.64%$2.0087.06%
600351.SSYabao Pharmaceutical Group Co., Ltd4.64%$0.3094.39%
6345.TAichi Corporation4.64%$63.5566.53%
7030.SRMobile Telecommunications Company Saudi Arabia4.64%$0.4967.65%
293480.KSHana Pharm Co., Ltd.4.63%$510.7544.31%
ALFPC.PAFountaine Pajot S.A.4.63%$4.7715.78%
EKTR3.SAElektro Redes S.A.4.63%$2.2847.37%
002749.SZSichuan Guoguang Agrochemical Co., Ltd.4.62%$0.6275.36%
0ROG.LGalenica AG4.62%$4.5160.87%
2534.TWHung Sheng Construction Ltd.4.62%$0.9640.22%
600757.SSChangjiang Publishing & Media Co.,Ltd4.62%$0.4144.68%
8976.TDaiwa Office Investment Corporation4.62%$17,319.0261.76%
BBTN.JKPT Bank Tabungan Negara (Persero) Tbk4.62%$53.5723.29%
SICO.JKPT Sigma Energy Compressindo Tbk4.62%$6.0046.65%
016360.KSSamsung Securities Co., Ltd.4.61%$3,499.8033.25%
603967.SSChina Master Logistics Co., Ltd.4.61%$0.6384.73%
ERAA.JKPT Erajaya Swasembada Tbk4.61%$19.0029.20%
FCR-UN.TOFirst Capital Real Estate Investment Trust4.61%$0.8771.15%
HELN.SWHelvetia Holding AG4.61%$9.6376.62%
SAUCE.BKThaitheparos Public Company Limited4.61%$1.7986.46%
SFSN.SWSFS Group AG4.61%$5.0039.88%
256150.KQHandok Clean Tech Co., Ltd.4.60%$251.5861.57%
600066.SSYutong Bus Co.,Ltd.4.60%$1.5066.89%
6369.TToyo Kanetsu K.K.4.60%$114.2124.14%
AUI.AXAustralian United Investment Company Limited4.60%$0.5263.93%
EXAE.ATHellenic Exchanges - Athens Stock Exchange S.A.4.60%$0.2978.34%
0837.HKCarpenter Tan Holdings Limited4.59%$0.3624.98%
ANSGR.ISAnadolu Anonim Türk Sigorta Sirketi4.59%$1.0517.19%
GLVA.JKPT Galva Technologies Tbk4.59%$19.2060.20%
TEAMG.BKTEAM Consulting Engineering and Management Public Company Limited4.59%$0.1556.43%
UMG.ASUniversal Music Group N.V.4.59%$1.0144.97%
5293.KLAME Elite Consortium Berhad4.58%$0.0740.76%
6534.TWCH Biotech R&D Co., Ltd.4.58%$4.1095.94%
6817.TSumida Corporation4.58%$52.4586.38%
AUDCAudioCodes Ltd.4.58%$0.4082.97%