Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kwang Dong Pharmaceutical Co., Ltd. (009290.KS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$15,065.40 - $35,334.67$22,146.30
Multi-Stage$18,352.83 - $20,152.64$19,235.68
Blended Fair Value$20,690.99
Current Price$5,830.00
Upside254.91%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.51%3.37%101.44103.98103.98103.9880.1481.3682.1682.1782.1781.35
YoY Growth---2.43%0.00%0.00%29.74%-1.49%-0.98%-0.01%0.00%1.01%11.75%
Dividend Yield--1.97%1.42%1.88%1.38%0.94%1.43%1.17%0.92%0.92%0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)29,182.92
(-) Cash Dividends Paid (M)3,927.88
(=) Cash Retained (M)25,255.04
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,836.583,647.862,188.72
Cash Retained (M)25,255.0425,255.0425,255.04
(-) Cash Required (M)-5,836.58-3,647.86-2,188.72
(=) Excess Retained (M)19,418.4621,607.1823,066.32
(/) Shares Outstanding (M)39.5139.5139.51
(=) Excess Retained per Share491.50546.90583.84
LTM Dividend per Share99.4299.4299.42
(+) Excess Retained per Share491.50546.90583.84
(=) Adjusted Dividend590.92646.32683.25
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate2.51%3.51%4.51%
Fair Value$15,065.40$22,146.30$35,334.67
Upside / Downside158.41%279.87%506.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)29,182.9230,207.7831,268.6332,366.7433,503.4234,680.0135,720.41
Payout Ratio13.46%28.77%44.08%59.38%74.69%90.00%92.50%
Projected Dividends (M)3,927.888,690.0613,781.8719,220.6025,024.3431,212.0133,041.38

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate2.51%3.51%4.51%
Year 1 PV (M)8,078.368,157.178,235.97
Year 2 PV (M)11,909.9512,143.4412,379.20
Year 3 PV (M)15,440.7915,897.0816,362.28
Year 4 PV (M)18,688.1319,428.0820,189.78
Year 5 PV (M)21,668.3422,746.0323,866.18
PV of Terminal Value (M)649,302.51681,596.07715,161.95
Equity Value (M)725,088.07759,967.87796,195.37
Shares Outstanding (M)39.5139.5139.51
Fair Value$18,352.83$19,235.68$20,152.64
Upside / Downside214.80%229.94%245.67%

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%