Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Daechang Forging Co., Ltd. (015230.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$211,978.89 - $249,747.05$234,049.56
Multi-Stage$182,036.09 - $199,824.20$190,763.87
Blended Fair Value$212,406.72
Current Price$6,100.00
Upside3,382.08%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS18.53%8.83%184.73205.26149.6597.12118.6078.9591.13103.02103.02160.01
YoY Growth---10.00%37.15%54.09%-18.11%50.22%-13.36%-11.54%0.00%-35.62%101.92%
Dividend Yield--3.91%3.72%2.28%2.13%2.86%4.11%3.30%3.04%2.79%5.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)31,691.98
(-) Cash Dividends Paid (M)4,034.06
(=) Cash Retained (M)27,657.91
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,338.403,961.502,376.90
Cash Retained (M)27,657.9127,657.9127,657.91
(-) Cash Required (M)-6,338.40-3,961.50-2,376.90
(=) Excess Retained (M)21,319.5223,696.4125,281.01
(/) Shares Outstanding (M)25.2425.2425.24
(=) Excess Retained per Share844.79938.971,001.76
LTM Dividend per Share159.85159.85159.85
(+) Excess Retained per Share844.79938.971,001.76
(=) Adjusted Dividend1,004.641,098.821,161.61
WACC / Discount Rate-2.46%-2.46%-2.46%
Growth Rate5.50%6.50%7.50%
Fair Value$211,978.89$234,049.56$249,747.05
Upside / Downside3,375.06%3,736.88%3,994.21%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)31,691.9833,751.9535,945.8338,282.3140,770.6643,420.7544,723.37
Payout Ratio12.73%28.18%43.64%59.09%74.55%90.00%92.50%
Projected Dividends (M)4,034.069,512.3715,685.8222,621.6330,392.8139,078.6841,369.12

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-2.46%-2.46%-2.46%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)9,660.799,752.369,843.93
Year 2 PV (M)16,179.1016,487.2616,798.34
Year 3 PV (M)23,697.0524,377.3125,070.46
Year 4 PV (M)32,334.4033,577.8934,856.91
Year 5 PV (M)42,223.8044,263.2346,380.71
PV of Terminal Value (M)4,469,858.534,685,754.374,909,913.05
Equity Value (M)4,593,953.674,814,212.425,042,863.39
Shares Outstanding (M)25.2425.2425.24
Fair Value$182,036.09$190,763.87$199,824.20
Upside / Downside2,884.20%3,027.28%3,175.81%

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%