Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

COWAY Co., Ltd. (021240.KS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$520,306.27 - $1,585,774.03$1,486,057.09
Multi-Stage$233,935.42 - $256,170.01$244,847.61
Blended Fair Value$865,452.35
Current Price$98,500.00
Upside778.63%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-17.73%-2.30%1,363.731,313.221,262.571,212.070.003,618.343,214.205,696.732,896.042,065.17
YoY Growth--3.85%4.01%4.17%0.00%-100.00%12.57%-43.58%96.71%40.23%20.01%
Dividend Yield--1.68%2.30%2.40%1.77%0.00%6.26%3.37%6.34%3.01%2.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)574,642.38
(-) Cash Dividends Paid (M)189,121.02
(=) Cash Retained (M)385,521.36
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)114,928.4871,830.3043,098.18
Cash Retained (M)385,521.36385,521.36385,521.36
(-) Cash Required (M)-114,928.48-71,830.30-43,098.18
(=) Excess Retained (M)270,592.88313,691.06342,423.18
(/) Shares Outstanding (M)71.8371.8371.83
(=) Excess Retained per Share3,766.964,366.934,766.92
LTM Dividend per Share2,632.782,632.782,632.78
(+) Excess Retained per Share3,766.964,366.934,766.92
(=) Adjusted Dividend6,399.746,999.717,399.70
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate5.15%6.15%7.15%
Fair Value$520,306.27$1,486,057.09$1,585,774.03
Upside / Downside428.23%1,408.69%1,509.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)574,642.38609,990.34647,512.67687,343.10729,623.62774,504.94797,740.09
Payout Ratio32.91%44.33%55.75%67.16%78.58%90.00%92.50%
Projected Dividends (M)189,121.02270,401.80360,966.61461,650.09573,354.41697,054.45737,909.59

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate5.15%6.15%7.15%
Year 1 PV (M)251,637.32254,030.42256,423.52
Year 2 PV (M)312,606.49318,580.61324,611.27
Year 3 PV (M)372,056.90382,773.07393,693.06
Year 4 PV (M)430,016.46446,609.30463,677.76
Year 5 PV (M)486,512.61510,090.76534,574.32
PV of Terminal Value (M)14,951,511.4515,676,115.4316,428,544.53
Equity Value (M)16,804,341.2317,588,199.5818,401,524.46
Shares Outstanding (M)71.8371.8371.83
Fair Value$233,935.42$244,847.61$256,170.01
Upside / Downside137.50%148.58%160.07%

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%