Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kyungdong Invest Co., Ltd (012320.KS)

Company Dividend Discount ModelIndustry: Regulated GasSector: Utilities

Valuation Snapshot

Stable Growth$133,974.05 - $229,861.05$175,419.01
Multi-Stage$277,893.76 - $306,149.28$291,745.05
Blended Fair Value$233,582.03
Current Price$57,500.00
Upside306.23%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.69%-9.28%755.91755.91755.91505.63518.44521.86521.862,013.932,180.822,191.23
YoY Growth--0.00%0.00%49.50%-2.47%-0.66%0.00%-74.09%-7.65%-0.48%9.40%
Dividend Yield--1.26%0.89%0.71%1.41%1.28%2.21%1.31%4.74%2.46%2.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)23,441.16
(-) Cash Dividends Paid (M)1,657.34
(=) Cash Retained (M)21,783.82
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,688.232,930.151,758.09
Cash Retained (M)21,783.8221,783.8221,783.82
(-) Cash Required (M)-4,688.23-2,930.15-1,758.09
(=) Excess Retained (M)17,095.5918,853.6820,025.74
(/) Shares Outstanding (M)2.182.182.18
(=) Excess Retained per Share7,849.568,656.809,194.95
LTM Dividend per Share760.98760.98760.98
(+) Excess Retained per Share7,849.568,656.809,194.95
(=) Adjusted Dividend8,610.549,417.789,955.93
WACC / Discount Rate5.96%5.96%5.96%
Growth Rate-0.43%0.57%1.57%
Fair Value$133,974.05$175,419.01$229,861.05
Upside / Downside133.00%205.08%299.76%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)23,441.1623,573.6823,706.9523,840.9823,975.7624,111.3024,834.64
Payout Ratio7.07%23.66%40.24%56.83%73.41%90.00%92.50%
Projected Dividends (M)1,657.345,576.639,540.1813,548.3717,601.5721,700.1722,972.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.96%5.96%5.96%
Growth Rate-0.43%0.57%1.57%
Year 1 PV (M)5,210.415,262.745,315.07
Year 2 PV (M)8,328.308,496.438,666.25
Year 3 PV (M)11,050.6211,386.9411,730.01
Year 4 PV (M)13,413.7713,960.8314,524.46
Year 5 PV (M)15,451.2016,242.8817,066.68
PV of Terminal Value (M)551,771.85580,043.10609,461.49
Equity Value (M)605,226.14635,392.92666,763.96
Shares Outstanding (M)2.182.182.18
Fair Value$277,893.76$291,745.05$306,149.28
Upside / Downside383.29%407.38%432.43%

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%