Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Kumho Petrochemical Co., Ltd. (011780.KS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$415,489.54 - $2,104,591.66$858,051.58
Multi-Stage$305,488.16 - $334,959.33$319,948.79
Blended Fair Value$589,000.18
Current Price$112,300.00
Upside424.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.89%6.21%2,763.975,287.8910,122.584,174.121,473.131,322.25983.90796.34809.891,513.74
YoY Growth---47.73%-47.76%142.51%183.35%11.41%34.39%23.55%-1.67%-46.50%0.00%
Dividend Yield--2.29%3.80%7.04%2.69%0.56%2.04%1.00%0.83%1.03%2.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)297,183.37
(-) Cash Dividends Paid (M)57,516.08
(=) Cash Retained (M)239,667.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)59,436.6737,147.9222,288.75
Cash Retained (M)239,667.30239,667.30239,667.30
(-) Cash Required (M)-59,436.67-37,147.92-22,288.75
(=) Excess Retained (M)180,230.62202,519.38217,378.55
(/) Shares Outstanding (M)27.7427.7427.74
(=) Excess Retained per Share6,496.087,299.447,835.01
LTM Dividend per Share2,073.062,073.062,073.06
(+) Excess Retained per Share6,496.087,299.447,835.01
(=) Adjusted Dividend8,569.159,372.509,908.08
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate4.21%5.21%6.21%
Fair Value$415,489.54$858,051.58$2,104,591.66
Upside / Downside269.98%664.07%1,774.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)297,183.37312,654.35328,930.72346,054.41364,069.55383,022.53394,513.20
Payout Ratio19.35%33.48%47.61%61.74%75.87%90.00%92.50%
Projected Dividends (M)57,516.08104,686.01156,611.28213,659.16276,222.28344,720.27364,924.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate4.21%5.21%6.21%
Year 1 PV (M)97,495.1198,430.7199,366.31
Year 2 PV (M)135,834.90138,454.46141,099.04
Year 3 PV (M)172,585.39177,601.81182,714.51
Year 4 PV (M)207,795.14215,887.03224,212.97
Year 5 PV (M)241,511.42253,324.16265,594.67
PV of Terminal Value (M)7,620,394.357,993,121.028,380,291.64
Equity Value (M)8,475,616.318,876,819.189,293,279.14
Shares Outstanding (M)27.7427.7427.74
Fair Value$305,488.16$319,948.79$334,959.33
Upside / Downside172.03%184.91%198.27%

High-Yield Dividend Screener

« Prev Page 40 of 151 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
EMTK.JKPT Elang Mahkota Teknologi Tbk3.98%$43.7848.47%
HOLN.SWHolcim Ltd3.98%$3.1011.12%
TQ5.SIFrasers Property Limited3.98%$0.0560.69%
007860.KSSeoyon Co., Ltd.3.97%$381.928.19%
3217.TWOArgosy Research Inc.3.97%$6.4054.14%
5434.TWTopco Scientific Co.,Ltd.3.97%$11.7659.09%
ALTXC.PATXCOM Group3.97%$0.3035.01%
MND.AXMonadelphous Group Limited3.97%$1.0572.16%
MXI.AXMaxiPARTS Limited3.97%$0.0946.30%
027410.KSBGF Co., Ltd.3.96%$152.8325.29%
CNT.BKChristiani & Nielsen (Thai) Public Company Limited3.96%$0.0456.47%
UCID.JKPT Uni-Charm Indonesia Tbk3.96%$16.8678.76%
002758.SZZJAMP Group Co., Ltd.3.95%$0.4046.30%
4065.KLPPB Group Berhad3.95%$0.4272.75%
600585.SSAnhui Conch Cement Company Limited3.95%$0.8651.83%
8464.TWNien Made Enterprise Co., Ltd.3.95%$14.4964.65%
BRFS3.SABRF S.A.3.95%$0.7131.92%
F34.SIWilmar International Limited3.95%$0.1263.66%
000848.SZCheng De Lolo Company Limited3.94%$0.3355.15%
6412.THeiwa Corporation3.94%$80.0063.34%
DSFIR.ASDSM-Firmenich AG3.94%$2.7199.44%
NDT.MINeodecortech S.p.A.3.94%$0.1528.43%
TCSG.METCS Group Holding PLC3.94%$129.2721.76%
001720.KSShinyoung Securities Co., Ltd.3.93%$5,219.5832.99%
0UKH.LBank of Montreal3.93%$7.0457.77%
282330.KSBGF retail Co. Ltd.3.93%$4,100.0037.49%
4953.TWOWITS Corp.3.93%$4.9184.65%
601528.SSZhejiang Shaoxing RuiFeng Rural Commercial Bank Co.,Ltd3.93%$0.2221.93%
601789.SSNingbo Construction Co., Ltd.3.93%$0.2078.65%
EMAEmera Incorporated3.93%$1.9349.45%
TSPC.JKPT Tempo Scan Pacific Tbk3.93%$111.9033.61%
TTALO.HETerveystalo Oyj3.93%$0.3855.32%
003012.SZGuangdong Dongpeng Holdings Co., Ltd.3.92%$0.2678.10%
300181.SZZhejiang Jolly Pharmaceutical Co.,LTD3.92%$0.6373.60%
6491.TWPegavision Corporation3.92%$11.0253.82%
82800.HKTracker Fund of Hong Kong3.92%$0.9312.85%
DR0.DEDeutsche Rohstoff AG3.92%$1.9626.92%
SIRIP.BKSiri Prime Office Property Fund3.92%$0.2844.51%
SJRShaw Communications Inc.3.92%$1.1880.43%
1437.TWGTM Holdings Corporation3.91%$1.3564.33%
234080.KSJW Lifescience Corporation3.91%$501.2216.27%
3693.TWOAIC Inc.3.91%$10.9261.94%
4863.KLTelekom Malaysia Berhad3.91%$0.3159.49%
PBP.AXProbiotec Limited3.91%$0.1241.70%
SUZB3.SASuzano S.A.3.91%$2.0338.32%
025540.KSKorea Electric Terminal Co., Ltd.3.90%$2,586.5823.65%
AZ2.DEAndritz AG3.90%$2.6055.55%
EUX.FEuwax AG3.90%$1.8582.61%
TPIPP-R.BKTPI Polene Power Public Company Limited3.90%$0.0720.67%
0R9H.LBanca Sistema S.p.A.3.89%$0.0715.44%