Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

NOROO Holdings Co., Ltd. (000320.KS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$197,534.05 - $630,819.10$591,150.76
Multi-Stage$93,105.16 - $101,879.76$97,411.81
Blended Fair Value$344,281.28
Current Price$25,850.00
Upside1,231.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.72%9.90%1,756.501,675.421,091.961,185.361,127.321,329.75446.881,156.57975.45921.93
YoY Growth--4.84%53.43%-7.88%5.15%-15.22%197.56%-61.36%18.57%5.81%34.93%
Dividend Yield--12.90%14.49%11.23%9.56%8.77%17.09%3.56%7.63%6.52%4.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)33,402.55
(-) Cash Dividends Paid (M)17,847.04
(=) Cash Retained (M)15,555.51
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,680.514,175.322,505.19
Cash Retained (M)15,555.5115,555.5115,555.51
(-) Cash Required (M)-6,680.51-4,175.32-2,505.19
(=) Excess Retained (M)8,875.0011,380.1913,050.32
(/) Shares Outstanding (M)10.4910.4910.49
(=) Excess Retained per Share845.681,084.401,243.54
LTM Dividend per Share1,700.611,700.611,700.61
(+) Excess Retained per Share845.681,084.401,243.54
(=) Adjusted Dividend2,546.292,785.002,944.15
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.13%6.13%7.13%
Fair Value$197,534.05$591,150.76$630,819.10
Upside / Downside664.15%2,186.85%2,340.31%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)33,402.5535,450.4737,623.9439,930.6742,378.8344,977.0846,326.40
Payout Ratio53.43%60.74%68.06%75.37%82.69%90.00%92.50%
Projected Dividends (M)17,847.0421,534.0825,606.1430,096.5735,041.3740,479.3742,851.92

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.13%6.13%7.13%
Year 1 PV (M)20,031.8720,222.4220,412.96
Year 2 PV (M)22,158.2122,581.7523,009.29
Year 3 PV (M)24,227.1724,925.1125,636.33
Year 4 PV (M)26,239.8927,252.5928,294.33
Year 5 PV (M)28,197.4529,564.2730,983.59
PV of Terminal Value (M)856,237.56897,742.06940,840.67
Equity Value (M)977,092.151,022,288.201,069,177.17
Shares Outstanding (M)10.4910.4910.49
Fair Value$93,105.16$97,411.81$101,879.76
Upside / Downside260.17%276.83%294.12%

High-Yield Dividend Screener

« Prev Page 44 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600583.SSOffshore Oil Engineering Co.,Ltd3.66%$0.2043.97%
601038.SSFirst Tractor Company Limited3.66%$0.5271.49%
601083.SSShanghai Jinjiang Shipping (Group) Co., Ltd.3.66%$0.4135.56%
601860.SSJiangsu Zijin Rural Commercial Bank Co.,Ltd3.66%$0.1025.05%
ENTEL.SNEmpresa Nacional de Telecomunicaciones S.A.3.66%$179.3263.27%
GGRM.JKPT Gudang Garam Tbk3.66%$500.0087.83%
GOB.DECompagnie de Saint-Gobain S.A.3.66%$3.1932.66%
HCLTECH.BOHCL Technologies Limited3.66%$60.0195.42%
LDA.MCLínea Directa Aseguradora, S.A.3.66%$0.0445.97%
QUB.AXQube Holdings Limited3.66%$0.1892.53%
RCIRogers Communications Inc.3.66%$1.3911.08%
RYRoyal Bank of Canada3.66%$6.2443.22%
VTWR.DEVantage Towers AG3.66%$1.1972.52%
2103.TWTSRC Corporation3.65%$0.5586.36%
383800.KSLX Holdings Corp.3.65%$289.9515.18%
3978.HKChina Beststudy Education Group3.65%$0.1427.04%
4952.TWGeneralplus Technology Inc.3.65%$1.2983.85%
QAL.AXQualitas Limited3.65%$0.1366.09%
300628.SZYealink Network Technology Co., Ltd.3.64%$1.3064.58%
688517.SSJinGuan Electric Co., Ltd.3.64%$0.5791.64%
CEZ.PRCEZ, a. s.3.64%$47.1187.97%
EB5.SIFirst Resources Limited3.64%$0.0840.25%
HEIJM.ASKoninklijke Heijmans N.V.3.64%$2.5236.26%
NOVN.SWNovartis AG3.64%$3.9954.32%
0631.HKSany Heavy Equipment International Holdings Company Limited3.63%$0.3138.50%
0MT8.LDrägerwerk AG & Co. KGaA3.63%$2.0031.00%
0N9Z.LEVS Broadcast Equipment S.A.3.63%$1.3426.19%
267980.KQMaeil Dairies Co., Ltd.3.63%$1,244.0920.37%
600968.SSCNOOC Energy Technology & Services Limited3.63%$0.1437.04%
AALI.JKPT Astra Agro Lestari Tbk3.63%$267.9736.41%
EKTER.ATEkter S.A.3.63%$0.1322.08%
IGM.TOIGM Financial Inc.3.63%$2.2551.57%
018670.KSSK Gas Co., Ltd.3.62%$7,934.7324.18%
0RGI.LCosmo Pharmaceuticals N.V.3.62%$3.8148.74%
101530.KSHaitai Confectionery&Foods Co.,ltd.3.62%$250.1327.55%
230360.KQEchomarketing Co.,Ltd.3.62%$503.2355.69%
SANB11.SABanco Santander (Brasil) S.A.3.62%$1.2276.05%
SBSP3.SACompanhia de Saneamento Básico do Estado de São Paulo - SABESP3.62%$4.8245.66%
000786.SZBeijing New Building Materials Public Limited Company3.61%$0.9049.35%
003013.SZGuangzhou Metro Design & Research Institute Co., Ltd.3.61%$0.5137.72%
272550.KSSamyang Packaging Corporation3.61%$482.8352.27%
300908.SZZhongjing Food Co., Ltd.3.61%$1.0081.13%
4188.TMitsubishi Chemical Group Corporation3.61%$33.0539.87%
600332.SSGuangzhou Baiyunshan Pharmaceutical Holdings Company Limited3.61%$0.9350.53%
600742.SSChangchun FAWAY Automobile Components Co.,Ltd3.61%$0.3653.61%
600928.SSBank of Xi'an Co.,Ltd.3.61%$0.1322.27%
CTD.AXCorporate Travel Management Limited3.61%$0.5847.61%
SAMTEL.BKSamart Telcoms Public Company Limited3.61%$0.1583.39%
0K9W.ILHuhtamäki Oyj3.60%$1.0756.07%
0M6I.LHeijmans N.V.3.60%$2.5236.26%