Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kwang Dong Pharmaceutical Co., Ltd. (009290.KS)

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

Valuation Snapshot

Stable Growth$25,238.29 - $142,816.44$47,780.74
Multi-Stage$34,807.05 - $38,273.59$36,507.18
Blended Fair Value$42,143.96
Current Price$5,830.00
Upside622.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.51%3.37%101.44103.98103.98103.9880.1481.3682.1682.1782.1781.35
YoY Growth---2.43%0.00%0.00%29.74%-1.49%-0.98%-0.01%0.00%1.01%11.75%
Dividend Yield--1.97%1.42%1.88%1.38%0.94%1.43%1.17%0.92%0.92%0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)29,182.92
(-) Cash Dividends Paid (M)3,927.88
(=) Cash Retained (M)25,255.04
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,836.583,647.862,188.72
Cash Retained (M)25,255.0425,255.0425,255.04
(-) Cash Required (M)-5,836.58-3,647.86-2,188.72
(=) Excess Retained (M)19,418.4621,607.1823,066.32
(/) Shares Outstanding (M)39.5139.5139.51
(=) Excess Retained per Share491.50546.90583.84
LTM Dividend per Share99.4299.4299.42
(+) Excess Retained per Share491.50546.90583.84
(=) Adjusted Dividend590.92646.32683.25
WACC / Discount Rate4.91%4.91%4.91%
Growth Rate2.51%3.51%4.51%
Fair Value$25,238.29$47,780.74$142,816.44
Upside / Downside332.90%719.57%2,349.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)29,182.9230,207.7831,268.6332,366.7433,503.4234,680.0135,720.41
Payout Ratio13.46%28.77%44.08%59.38%74.69%90.00%92.50%
Projected Dividends (M)3,927.888,690.0613,781.8719,220.6025,024.3431,212.0133,041.38

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.91%4.91%4.91%
Growth Rate2.51%3.51%4.51%
Year 1 PV (M)8,203.168,283.188,363.20
Year 2 PV (M)12,280.7712,521.5312,764.64
Year 3 PV (M)16,167.5016,645.2817,132.37
Year 4 PV (M)19,869.9720,656.7121,466.59
Year 5 PV (M)23,394.5724,558.1125,767.50
PV of Terminal Value (M)1,295,249.831,359,670.081,426,628.39
Equity Value (M)1,375,165.801,442,334.891,512,122.69
Shares Outstanding (M)39.5139.5139.51
Fair Value$34,807.05$36,507.18$38,273.59
Upside / Downside497.03%526.20%556.49%

High-Yield Dividend Screener

« Prev Page 34 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BILI-A.STBilia AB (publ)4.58%$6.0877.85%
SHA.AXSHAPE Australia Corporation Limited4.58%$0.2863.86%
SUTHA.BKGolden Lime Public Company Limited4.58%$0.1279.88%
YUASA.BKYuasa Battery (Thailand) Public Company Limited4.58%$0.6126.69%
001323.SZDe Rucci Healthy Sleep Co., Ltd.4.57%$1.1972.11%
FNAC.PAFnac Darty S.A.4.57%$1.3429.18%
CRSU.PACaisse Régionale de Crédit Agricole Mutuel Sud Rhône Alpes4.56%$8.7019.97%
ELIN.ATElinoil Hellenic Petroleum Company S.A.4.56%$0.1127.16%
000596.SZAnhui Gujing Distillery Co., Ltd.4.55%$6.0467.48%
002483.SZJiangsu Rainbow Heavy Industries Co., Ltd.4.55%$0.3263.40%
002746.SZShandong Xiantan Co., Ltd.4.55%$0.2882.68%
NSL-R.BKNSL Foods Public Company Limited4.55%$1.0551.73%
600350.SSShandong Hi-speed Company Limited4.54%$0.4464.80%
7463.TAdvan Group Co., Ltd.4.54%$41.5719.08%
SEGMN.ISSegmen Kardesler Gid Urt Ve Amblj Sny AS4.54%$0.8469.37%
005180.KSBinggrae Co., Ltd.4.53%$3,299.7936.30%
6873.TWHD Renewable Energy Co., Ltd.4.53%$4.5378.62%
300193.SZShenzhen Jasic Technology Co.,Ltd.4.52%$0.4081.71%
5904.TWOPOYA International Co., Ltd.4.52%$20.1875.14%
600282.SSNanjing Iron & Steel Co., Ltd.4.52%$0.2454.66%
603689.SSAnhui Province Natural Gas DevelopmentCo.,Ltd.4.52%$0.3769.94%
688036.SSShenzhen Transsion Holdings Co., Ltd.4.52%$2.9990.95%
ALCLA.PAClasquin S.A.4.52%$6.4148.30%
023000.KSSAMWONSTEEL Co.,Ltd.4.51%$108.3244.46%
0QNM.LAdecco Group AG4.51%$1.0462.86%
9539.SRAqaseem Factory for Chemicals and Plastics Co.4.51%$0.2165.70%
DUI.AXDiversified United Investment Limited4.51%$0.2470.80%
SLIGR.ASSligro Food Group N.V.4.51%$0.47100.00%
032640.KSLG Uplus Corp.4.50%$650.0160.09%
4165.SRAl Majed Oud Co.4.50%$6.0082.11%
000411.SZZhejiang Int'l Group Co.,Ltd.4.49%$0.5761.70%
002543.SZGuangdong Vanward New Electric Co., Ltd.4.49%$0.4649.41%
003070.KSKolon Global Corporation4.49%$401.8773.73%
601665.SSQilu Bank Co., Ltd.4.49%$0.2628.78%
BSANTANDER.SNBanco Santander-Chile4.49%$3.1956.12%
GPW.WAGielda Papierów Wartosciowych w Warszawie S.A.4.49%$2.9966.28%
SHUR.BRShurgard Self Storage S.A.4.49%$1.3113.81%
044450.KSKSS Line Ltd.4.48%$397.8627.45%
0OR2.LLNA Santé S.A.4.48%$1.1025.22%
2731.TWLion Travel Service Co., Ltd.4.48%$7.4848.12%
4104.TWExcelsior Medical Co., Ltd.4.48%$3.6277.21%
7167.KLAble Global Berhad4.48%$0.0731.97%
7593.TVt Holdings Co.,Ltd.4.48%$24.0056.43%
0IPY.LAubay S.A.4.47%$2.5247.60%
3020.SRYamama Saudi Cement Company4.47%$1.0650.72%
3114.TWOHowteh Technology Co., Ltd.4.47%$1.1951.28%
CCEPCoca-Cola Europacific Partners PLC4.47%$3.9457.53%
CMCanadian Imperial Bank of Commerce4.47%$4.1147.39%
QIIK.QAQatar International Islamic Bank (Q.P.S.C)4.47%$0.5158.75%
1515.HKChina Resources Medical Holdings Company Limited4.46%$0.1423.71%