Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SK Securities Co., Ltd. (001515.KS)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

Valuation Snapshot

Stable Growth$56.05 - $78.88$67.38
Multi-Stage$80.37 - $88.28$84.25
Blended Fair Value$75.81
Current Price$2,710.00
Upside-97.20%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-28.79%0.00%2.075.0915.2710.5911.2811.280.000.000.000.00
YoY Growth---59.44%-66.67%44.17%-6.08%-0.01%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.13%0.23%0.56%0.28%0.23%0.57%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,663.84
(-) Cash Dividends Paid (M)437.37
(=) Cash Retained (M)3,226.47
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)732.77457.98274.79
Cash Retained (M)3,226.473,226.473,226.47
(-) Cash Required (M)-732.77-457.98-274.79
(=) Excess Retained (M)2,493.702,768.492,951.68
(/) Shares Outstanding (M)414.15414.15414.15
(=) Excess Retained per Share6.026.687.13
LTM Dividend per Share1.061.061.06
(+) Excess Retained per Share6.026.687.13
(=) Adjusted Dividend7.087.748.18
WACC / Discount Rate10.37%10.37%10.37%
Growth Rate-2.00%-1.00%0.00%
Fair Value$56.05$67.38$78.88
Upside / Downside-97.93%-97.51%-97.09%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,663.843,627.203,590.933,555.023,519.473,484.283,588.81
Payout Ratio11.94%27.55%43.16%58.78%74.39%90.00%92.50%
Projected Dividends (M)437.37999.301,549.942,089.472,618.053,135.853,319.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.37%10.37%10.37%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)896.23905.37914.52
Year 2 PV (M)1,246.701,272.271,298.10
Year 3 PV (M)1,507.321,553.931,601.50
Year 4 PV (M)1,693.831,764.031,836.40
Year 5 PV (M)1,819.581,914.332,012.99
PV of Terminal Value (M)26,121.1027,481.2928,897.56
Equity Value (M)33,284.7634,891.2336,561.05
Shares Outstanding (M)414.15414.15414.15
Fair Value$80.37$84.25$88.28
Upside / Downside-97.03%-96.89%-96.74%

High-Yield Dividend Screener

« Prev Page 4 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
VKQInvesco Municipal Trust8.62%$0.8469.07%
ARCCAres Capital Corporation8.61%$1.7691.56%
TPVGTriplePoint Venture Growth BDC Corp.8.52%$0.5767.26%
C-PJCitigroup Inc.8.49%$2.1326.99%
RVTRoyce Value Trust Inc.8.42%$1.3639.40%
OGNOrganon & Co.8.37%$0.6131.54%
MITTAG Mortgage Investment Trust, Inc.8.12%$0.7043.47%
CAGConagra Brands, Inc.8.06%$1.3978.70%
NOGNorthern Oil and Gas, Inc.8.02%$1.7794.64%
PAAPlains All American Pipeline, L.P.8.00%$1.4690.71%
TSLXSixth Street Specialty Lending, Inc.8.00%$1.7385.26%
ACCOACCO Brands Corporation7.90%$0.2967.00%
ETDEthan Allen Interiors Inc.7.90%$1.8197.75%
CQPCheniere Energy Partners, L.P.7.82%$4.2388.03%
UNMAUnum Group 6.250% JR NT587.69%$1.7933.52%
WRB-PHW.R. Berkley Corporation 4.125%7.68%$1.2726.69%
JHSJohn Hancock Income Securities Trust7.65%$0.8994.90%
NIDNuveen Intermediate Duration Municipal Term Fund7.59%$1.0284.59%
HWCPZHancock Whitney Corporation - 67.58%$1.7731.35%
WRB-PGW.R. Berkley Corporation 4.25%7.54%$1.2726.69%
NMTNuveen Massachusetts Quality Municipal Income Fund7.48%$0.8580.62%
LOANManhattan Bridge Capital, Inc.7.45%$0.3574.53%
OPALOPAL Fuels Inc.7.43%$0.1846.94%
ZIONLZions Bancorporation N.A. - 6.97.42%$1.8632.04%
GMTAGATX Corporation SR NT 20667.41%$1.8621.29%
IIMInvesco Value Municipal Income Trust7.41%$0.9264.33%
JMMNuveen Multi-Market Income Fund7.28%$0.4461.06%
BKEThe Buckle, Inc.7.26%$3.9196.21%
MHIPioneer Municipal High Income Fund, Inc.7.19%$0.6413.70%
ORIOld Republic International Corporation7.19%$3.1193.13%
PMFPIMCO Municipal Income Fund7.07%$0.5992.59%
RYNRayonier Inc.7.04%$1.5230.67%
DRQDril-Quip, Inc.7.02%$1.0850.37%
TRINITrinity Capital Inc. 7.875% Notes Due 20297.02%$1.7883.48%
C-PNCitigroup Capital XIII TR PFD SECS7.01%$2.1326.99%
VPVInvesco Pennsylvania Value Municipal Income Trust6.98%$0.7360.22%
VCVInvesco California Value Municipal Income Trust6.97%$0.7860.58%
EOTEaton Vance National Municipal Opportunities Trust6.96%$1.1869.84%
FLATXFidelity Latin America Fund6.92%$1.1539.63%
EGYVAALCO Energy, Inc.6.91%$0.2592.67%
NOMNuveen Missouri Quality Municipal Income Fund6.91%$0.8278.81%
UBCPUnited Bancorp, Inc.6.90%$0.9996.30%
TBCAT&T Inc. 5.625% Global Notes d6.89%$1.7255.65%
GTNGray Media, Inc.6.87%$0.3334.04%
HEPHolly Energy Partners, L.P.6.86%$1.4074.08%
AFGAmerican Financial Group, Inc.6.85%$9.2396.49%
BANFPBFC Capital Trust II PFD TR 7.20%6.85%$1.8025.72%
CFG-PDCitizens Financial Group, Inc.6.83%$1.7143.60%
RCIIRent-A-Center, Inc.6.81%$1.8279.98%
SPHSuburban Propane Partners, L.P.6.81%$1.2778.56%