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

LG Uplus Corp. (032640.KS)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$20,480.48 - $44,920.34$29,424.20
Multi-Stage$26,595.12 - $29,149.14$27,848.12
Blended Fair Value$28,636.16
Current Price$14,300.00
Upside100.25%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.22%15.80%660.86660.84600.02659.83406.33406.33406.33355.54253.96152.37
YoY Growth--0.00%10.14%-9.06%62.39%0.00%0.00%14.29%40.00%66.67%0.00%
Dividend Yield--6.42%6.62%5.54%4.71%3.32%3.76%2.60%2.90%1.78%1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)464,925.00
(-) Cash Dividends Paid (M)279,393.00
(=) Cash Retained (M)185,532.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)92,985.0058,115.6334,869.38
Cash Retained (M)185,532.00185,532.00185,532.00
(-) Cash Required (M)-92,985.00-58,115.63-34,869.38
(=) Excess Retained (M)92,547.00127,416.38150,662.63
(/) Shares Outstanding (M)429.81429.81429.81
(=) Excess Retained per Share215.32296.45350.53
LTM Dividend per Share650.04650.04650.04
(+) Excess Retained per Share215.32296.45350.53
(=) Adjusted Dividend865.36946.481,000.57
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate2.34%3.34%4.34%
Fair Value$20,480.48$29,424.20$44,920.34
Upside / Downside43.22%105.76%214.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)464,925.00480,442.36496,477.62513,048.08530,171.60547,866.63564,302.63
Payout Ratio60.09%66.08%72.06%78.04%84.02%90.00%92.50%
Projected Dividends (M)279,393.00317,454.05357,744.52400,370.84445,444.04493,079.97521,979.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate2.34%3.34%4.34%
Year 1 PV (M)294,747.02297,627.17300,507.31
Year 2 PV (M)308,396.97314,453.47320,568.86
Year 3 PV (M)320,455.77329,941.94339,613.50
Year 4 PV (M)331,030.01344,159.64357,676.02
Year 5 PV (M)340,220.22357,170.71374,790.18
PV of Terminal Value (M)9,836,023.5110,326,074.9510,835,466.94
Equity Value (M)11,430,873.5111,969,427.8812,528,622.80
Shares Outstanding (M)429.81429.81429.81
Fair Value$26,595.12$27,848.12$29,149.14
Upside / Downside85.98%94.74%103.84%

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%