Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

CHOSUN WELDING POHANG Co., Ltd (120030.KS)

Company Dividend Discount ModelIndustry: Manufacturing - Tools & AccessoriesSector: Industrials

Valuation Snapshot

Stable Growth$76,686.20 - $106,396.90$91,585.49
Multi-Stage$152,981.45 - $168,971.93$160,814.61
Blended Fair Value$126,200.05
Current Price$105,400.00
Upside19.73%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-21.14%0.00%527.951,598.091,605.701,653.371,681.801,730.861,836.981,927.390.000.00
YoY Growth---66.96%-0.47%-2.88%-1.69%-2.83%-5.78%-4.69%0.00%0.00%0.00%
Dividend Yield--0.56%1.64%1.61%1.45%1.24%2.24%2.25%2.58%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,860.17
(-) Cash Dividends Paid (M)475.04
(=) Cash Retained (M)12,385.13
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,572.031,607.52964.51
Cash Retained (M)12,385.1312,385.1312,385.13
(-) Cash Required (M)-2,572.03-1,607.52-964.51
(=) Excess Retained (M)9,813.0910,777.6111,420.62
(/) Shares Outstanding (M)0.950.950.95
(=) Excess Retained per Share10,361.2311,379.6212,058.54
LTM Dividend per Share501.58501.58501.58
(+) Excess Retained per Share10,361.2311,379.6212,058.54
(=) Adjusted Dividend10,862.8111,881.2012,560.12
WACC / Discount Rate8.16%8.16%8.16%
Growth Rate-5.26%-4.26%-3.26%
Fair Value$76,686.20$91,585.49$106,396.90
Upside / Downside-27.24%-13.11%0.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,860.1712,312.0611,787.3011,284.9210,803.9410,343.4710,653.77
Payout Ratio3.69%20.96%38.22%55.48%72.74%90.00%92.50%
Projected Dividends (M)475.042,580.014,504.686,260.607,858.669,309.129,854.74

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.16%8.16%8.16%
Growth Rate-5.26%-4.26%-3.26%
Year 1 PV (M)2,360.492,385.412,410.33
Year 2 PV (M)3,770.753,850.783,931.64
Year 3 PV (M)4,794.714,948.155,104.82
Year 4 PV (M)5,506.515,742.725,986.44
Year 5 PV (M)5,967.876,289.566,624.97
PV of Terminal Value (M)122,488.01129,090.51135,974.70
Equity Value (M)144,888.35152,307.11160,032.89
Shares Outstanding (M)0.950.950.95
Fair Value$152,981.45$160,814.61$168,971.93
Upside / Downside45.14%52.58%60.31%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%