Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Fundamentals

Lotte Innovate Co Ltd (286940.KS)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$6,362.61 - $9,747.34$7,942.95
Multi-Stage$14,075.33 - $15,445.75$14,747.28
Blended Fair Value$11,345.12
Current Price$21,650.00
Upside-47.60%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS10.26%0.00%1,000.60700.42700.42700.42700.42614.140.000.000.000.00
YoY Growth--42.86%0.00%0.00%0.00%14.05%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--5.62%1.86%2.64%1.82%1.84%2.29%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,662.87
(-) Cash Dividends Paid (M)10,590.56
(=) Cash Retained (M)72.31
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,132.571,332.86799.72
Cash Retained (M)72.3172.3172.31
(-) Cash Required (M)-2,132.57-1,332.86-799.72
(=) Excess Retained (M)-2,060.26-1,260.55-727.40
(/) Shares Outstanding (M)15.1215.1215.12
(=) Excess Retained per Share-136.26-83.37-48.11
LTM Dividend per Share700.42700.42700.42
(+) Excess Retained per Share-136.26-83.37-48.11
(=) Adjusted Dividend564.16617.05652.31
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate-1.88%-0.88%0.12%
Fair Value$6,362.61$7,942.95$9,747.34
Upside / Downside-70.61%-63.31%-54.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,662.8710,569.5010,476.9510,385.2010,294.2610,204.1210,510.24
Payout Ratio99.32%97.46%95.59%93.73%91.86%90.00%92.50%
Projected Dividends (M)10,590.5610,300.7610,015.249,733.929,456.769,183.719,721.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate-1.88%-0.88%0.12%
Year 1 PV (M)9,545.399,642.669,739.94
Year 2 PV (M)8,600.218,776.408,954.37
Year 3 PV (M)7,745.687,984.928,229.03
Year 4 PV (M)6,973.307,261.947,559.45
Year 5 PV (M)6,275.356,601.706,941.49
PV of Terminal Value (M)173,682.62182,714.99192,119.28
Equity Value (M)212,822.56222,982.61233,543.56
Shares Outstanding (M)15.1215.1215.12
Fair Value$14,075.33$14,747.28$15,445.75
Upside / Downside-34.99%-31.88%-28.66%

High-Yield Dividend Screener

« Prev Page 37 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
030200.KSKT Corporation4.28%$2,195.0057.50%
0QL7.LCompagnie Financière Tradition S.A.4.28%$12.3042.79%
603788.SSNingbo Gaofa Automotive Control System Co., Ltd.4.28%$0.7080.53%
CONCHATORO.SNViña Concha y Toro S.A.4.28%$43.5341.21%
EDHN.SWEnergiedienst Holding AG4.28%$1.6927.11%
LHPF.BKLand and Houses Freehold and Leasehold Property Fund4.28%$0.2228.94%
003816.SZCGN Power Co., Ltd.4.27%$0.1686.16%
033920.KSMuhak Co., Ltd.4.27%$390.0321.54%
0NWC.Lsecunet Security Networks AG4.27%$7.8278.31%
HAKI-B.STHAKI Safety AB (publ)4.27%$0.9165.00%
ULG.WAUltimate Games S.A.4.27%$0.5063.41%
0QQ6.LRoche Holding AG4.26%$14.3770.63%
3287.THoshino Resorts REIT, Inc.4.26%$11,118.4364.80%
4161.SRBin Dawood Holding Company4.26%$0.2086.85%
600548.SSShenzhen Expressway Corporation Limited4.26%$0.3776.64%
0F8V.LAkwel4.25%$0.3514.62%
GGPS3.SAGPS Participações e Empreendimentos S.A.4.25%$0.6869.54%
NNGF.DENational Grid plc4.25%$0.5760.16%
002352.SZS.F. Holding Co., Ltd.4.24%$1.6375.31%
075180.KSSaeron Automotive Corporation4.24%$139.9669.90%
3052.TWApex Science & Engineering Corp.4.24%$0.5142.05%
600874.SSTianjin Capital Environmental Protection Group Company Limited4.24%$0.2547.55%
603277.SSYindu Kitchen Equipment Co., Ltd4.24%$0.7181.68%
6436.TAmano Corporation4.24%$178.4472.65%
IFI.WAIfirma S.A.4.24%$1.4070.58%
INA.AXIngenia Communities Group4.24%$0.2263.81%
000685.SZZhongshan Public Utilities Group Co.,Ltd.4.23%$0.4952.11%
BRAV.STBravida Holding AB (publ)4.23%$3.7466.06%
DBG.PADerichebourg S.A.4.23%$0.2922.71%
EZZ.AXEZZ Life Science Holdings Limited4.23%$0.0621.17%
INTB3.SAIntelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira4.23%$0.4933.98%
078000.KSTelcoware Co.,Ltd.4.22%$636.2960.41%
0QQY.LMobimo Holding AG4.22%$10.1529.78%
2337.HKUnited Strength Power Holdings Limited4.22%$0.0729.24%
284740.KSCUCKOO Homesys Co., Ltd4.22%$1,000.3319.58%
603195.SSGoneo Group Co., Ltd.4.22%$1.7277.84%
8972.TKDX Realty Investment Corporation4.22%$7,423.1334.15%
ALOS3.SAAllos S.A.4.22%$1.2081.15%
VVL.OLVoss Veksel- og Landmandsbank ASA4.22%$17.0543.31%
600361.SSInnovation New Material Technology Co., Ltd. Class A4.21%$0.1877.50%
603008.SSXilinmen Furniture Co.,Ltd4.21%$0.8692.46%
PJAA.JKPT Pembangunan Jaya Ancol Tbk4.21%$24.0027.50%
SPC.BKSaha Pathanapibul Public Company Limited4.21%$2.4230.73%
603365.SSShanghai Shuixing Home Textile Co., Ltd.4.20%$0.8864.58%
6275.TWOYen Sun Technology Corporation4.20%$2.2581.25%
CULTIBAB.MXOrganización Cultiba, S.A.B. de C.V.4.20%$0.5024.67%
HEID.SWHeidelbergCement AG4.20%$3.3031.09%
002597.SZAnhui Jinhe Industrial Co.,Ltd.4.19%$0.8788.56%
003780.KSChin Yang Industry Co., Ltd.4.19%$281.3537.66%
CWC.DECEWE Stiftung & Co. KGaA4.19%$4.2753.25%