Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Woosung Co., Ltd. (006980.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$225,589.23 - $569,919.00$339,740.23
Multi-Stage$194,536.19 - $213,250.27$203,719.04
Blended Fair Value$271,729.64
Current Price$16,710.00
Upside1,526.15%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%-5.00%299.970.00149.99150.25150.250.00250.41250.41250.41500.82
YoY Growth--0.00%-100.00%-0.17%0.00%0.00%-100.00%0.00%0.00%-50.00%0.00%
Dividend Yield--2.07%0.00%0.64%0.51%0.37%0.00%0.90%0.78%0.40%1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)26,084.64
(-) Cash Dividends Paid (M)770.03
(=) Cash Retained (M)25,314.62
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,216.933,260.581,956.35
Cash Retained (M)25,314.6225,314.6225,314.62
(-) Cash Required (M)-5,216.93-3,260.58-1,956.35
(=) Excess Retained (M)20,097.6922,054.0323,358.27
(/) Shares Outstanding (M)2.572.572.57
(=) Excess Retained per Share7,829.258,591.379,099.44
LTM Dividend per Share299.97299.97299.97
(+) Excess Retained per Share7,829.258,591.379,099.44
(=) Adjusted Dividend8,129.228,891.349,399.41
WACC / Discount Rate7.78%7.78%7.78%
Growth Rate4.03%5.03%6.03%
Fair Value$225,589.23$339,740.23$569,919.00
Upside / Downside1,250.03%1,933.16%3,310.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)26,084.6427,395.7728,772.8030,219.0531,738.0033,333.2934,333.29
Payout Ratio2.95%20.36%37.77%55.18%72.59%90.00%92.50%
Projected Dividends (M)770.035,578.2210,867.8416,675.1223,038.7429,999.9631,758.29

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.78%7.78%7.78%
Growth Rate4.03%5.03%6.03%
Year 1 PV (M)5,126.525,175.805,225.08
Year 2 PV (M)9,179.039,356.359,535.37
Year 3 PV (M)12,943.4213,320.2913,704.41
Year 4 PV (M)16,434.8417,075.9617,735.66
Year 5 PV (M)19,667.7320,631.4021,632.48
PV of Terminal Value (M)436,022.86457,386.98479,580.45
Equity Value (M)499,374.39522,946.79547,413.45
Shares Outstanding (M)2.572.572.57
Fair Value$194,536.19$203,719.04$213,250.27
Upside / Downside1,064.19%1,119.14%1,176.18%

High-Yield Dividend Screener

« Prev Page 41 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
5271.KLPecca Group Berhad3.89%$0.0781.04%
8183.TWOInfo-Tek Corporation3.89%$1.3053.03%
BDMS-R.BKBangkok Dusit Medical Services Public Company Limited3.89%$0.7572.62%
DANHOS13.MXFibra Danhos3.89%$1.0936.98%
FPE.DEFuchs Petrolub SE3.89%$1.1751.86%
S63.SISingapore Technologies Engineering Ltd3.89%$0.3372.94%
SONIC.BKSonic Interfreight Public Company Limited3.89%$0.0633.00%
0QMW.LKuehne + Nagel International AG3.88%$9.9598.58%
600861.SSFESCO Group Co., Ltd.3.88%$0.7134.85%
CIV.PACaisse régionale de Crédit Agricole Mutuel d'Ille-et-Vilaine Société coopérative3.88%$4.0518.13%
DIR-UN.TODream Industrial Real Estate Investment Trust3.88%$0.4965.95%
GGBR3.SAGerdau S.A.3.88%$0.6845.15%
HMC.AXHMC Capital Limited3.88%$0.1611.87%
000728.SZGuoyuan Securities Company Limited3.87%$0.3252.50%
2145.HKShanghai Chicmax Cosmetic Co., Ltd.3.87%$2.6964.24%
600025.SSHuaneng Lancang River Hydropower Inc.3.87%$0.3575.95%
603970.SSSino-Agri Leading Biosciences Co.,Ltd3.87%$0.5074.51%
6509.TWOTaiwan Hopax Chems.Mfg.Co.,Ltd.3.87%$1.2549.65%
AKZA.ASAkzo Nobel N.V.3.87%$2.3195.66%
1763.HKChina Isotope & Radiation Corporation3.86%$0.8332.12%
600761.SSAnhui Heli Co.,Ltd.3.86%$0.8153.66%
605337.SSZhe Jiang Li Zi Yuan Food Co.,Ltd.3.86%$0.4692.31%
BOSS.DEHugo Boss AG3.86%$1.4043.29%
GOFORE.HEGofore Oyj3.86%$0.5283.77%
LOGO.ISLogo Yazilim Sanayi ve Ticaret A.S.3.86%$5.9443.46%
PKTM.VIPIERER Mobility AG3.86%$0.583.67%
SICT.BKSilicon Craft Technology Public Company Limited3.86%$0.0951.68%
000591.SZCECEP Solar Energy Co.,Ltd.3.85%$0.1763.11%
0QKI.LSwisscom AG3.85%$22.0191.35%
215200.KQMegaStudyEdu Co. Ltd3.85%$1,569.9734.80%
2163.TArtner Co.,Ltd.3.85%$81.5765.08%
3265.TWOWinstek Semiconductor Co., Ltd.3.85%$4.8095.49%
6301.TKomatsu Ltd.3.85%$192.6642.48%
9563.SRBena Steel Industries Co.3.85%$1.5884.07%
CPN-R.BKCentral Pattana Public Company Limited3.85%$2.1257.57%
000080.KSHITEJINRO Co., Ltd.3.84%$700.2055.98%
601921.SSZhejiang Publishing & Media Co., Ltd.3.84%$0.3051.98%
9945.TWRuentex Development Co.,Ltd.3.84%$1.1433.31%
AGUAS-A.SNAguas Andinas S.A.3.84%$14.2270.41%
TNKTeekay Tankers Ltd.3.84%$1.9821.29%
WALMEX.MXWal-Mart de México, S.A.B. de C.V.3.84%$2.1674.07%
000810.KSSamsung Fire & Marine Insurance Co., Ltd.3.83%$19,037.8640.33%
0QPW.LZug Estates Holding AG3.83%$85.0029.91%
9910.TWFeng Tay Enterprises Co., Ltd.3.83%$4.3186.98%
CTC-A.TOCanadian Tire Corporation, Limited3.83%$6.7249.69%
LOR.DEL'Oréal S.A.3.83%$13.9859.38%
SOBOSouth Bow Corporation3.83%$1.0769.36%
0799.HKIGG Inc3.82%$0.1512.76%
105630.KSHansae Co., Ltd.3.82%$500.3039.98%
SIX2.DESixt SE3.82%$2.7144.65%