Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

DSR Corp (155660.KS)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$20,707.53 - $57,805.88$32,158.92
Multi-Stage$23,360.11 - $25,649.24$24,483.02
Blended Fair Value$28,320.97
Current Price$3,745.00
Upside656.23%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.71%12.78%61.0561.0550.8850.8850.8850.8850.8850.8850.8830.53
YoY Growth--0.00%20.00%0.00%0.00%0.00%0.00%0.00%0.00%66.67%66.47%
Dividend Yield--1.68%1.45%0.97%0.77%0.90%1.72%1.08%0.91%0.31%0.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)13,695.76
(-) Cash Dividends Paid (M)1,602.83
(=) Cash Retained (M)12,092.94
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,739.151,711.971,027.18
Cash Retained (M)12,092.9412,092.9412,092.94
(-) Cash Required (M)-2,739.15-1,711.97-1,027.18
(=) Excess Retained (M)9,353.7810,380.9711,065.75
(/) Shares Outstanding (M)15.7215.7215.72
(=) Excess Retained per Share594.87660.20703.75
LTM Dividend per Share101.94101.94101.94
(+) Excess Retained per Share594.87660.20703.75
(=) Adjusted Dividend696.81762.13805.69
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate2.87%3.87%4.87%
Fair Value$20,707.53$32,158.92$57,805.88
Upside / Downside452.94%758.72%1,443.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)13,695.7614,226.3214,777.4315,349.8915,944.5316,562.2017,059.07
Payout Ratio11.70%27.36%43.02%58.68%74.34%90.00%92.50%
Projected Dividends (M)1,602.833,892.676,357.529,007.5011,853.2614,905.9815,779.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate2.87%3.87%4.87%
Year 1 PV (M)3,625.503,660.743,695.98
Year 2 PV (M)5,514.785,622.525,731.29
Year 3 PV (M)7,277.217,491.507,709.95
Year 4 PV (M)8,919.049,270.939,633.12
Year 5 PV (M)10,446.2710,963.9611,501.97
PV of Terminal Value (M)331,531.22347,961.02365,035.84
Equity Value (M)367,314.02384,970.66403,308.16
Shares Outstanding (M)15.7215.7215.72
Fair Value$23,360.11$24,483.02$25,649.24
Upside / Downside523.77%553.75%584.89%

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%