Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

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 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%