Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

LF Corp. (093050.KS)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$75,878.39 - $218,502.33$118,919.40
Multi-Stage$84,735.72 - $92,988.76$88,784.41
Blended Fair Value$103,851.91
Current Price$18,120.00
Upside473.13%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.65%6.10%766.27779.86723.60585.27530.07530.07530.07530.07530.07530.07
YoY Growth---1.74%7.77%23.63%10.41%0.00%0.00%0.00%0.00%0.00%25.00%
Dividend Yield--5.29%5.02%4.17%3.31%3.24%4.93%2.09%1.90%2.37%2.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)86,040.50
(-) Cash Dividends Paid (M)21,185.16
(=) Cash Retained (M)64,855.33
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)17,208.1010,755.066,453.04
Cash Retained (M)64,855.3364,855.3364,855.33
(-) Cash Required (M)-17,208.10-10,755.06-6,453.04
(=) Excess Retained (M)47,647.2354,100.2758,402.29
(/) Shares Outstanding (M)27.5827.5827.58
(=) Excess Retained per Share1,727.521,961.492,117.46
LTM Dividend per Share768.10768.10768.10
(+) Excess Retained per Share1,727.521,961.492,117.46
(=) Adjusted Dividend2,495.622,729.592,885.56
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate2.95%3.95%4.95%
Fair Value$75,878.39$118,919.40$218,502.33
Upside / Downside318.75%556.29%1,105.86%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)86,040.5089,438.1692,969.9996,641.29100,457.57104,424.55107,557.29
Payout Ratio24.62%37.70%50.77%63.85%76.92%90.00%92.50%
Projected Dividends (M)21,185.1633,716.2747,204.0261,704.4377,276.4593,982.0999,490.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate2.95%3.95%4.95%
Year 1 PV (M)31,402.6031,707.6332,012.66
Year 2 PV (M)40,947.8541,747.2142,554.30
Year 3 PV (M)49,853.3851,320.2952,815.71
Year 4 PV (M)58,150.2360,442.7562,802.39
Year 5 PV (M)65,868.1669,129.9972,519.77
PV of Terminal Value (M)2,090,894.972,194,437.182,302,041.33
Equity Value (M)2,337,117.192,448,785.052,564,746.16
Shares Outstanding (M)27.5827.5827.58
Fair Value$84,735.72$88,784.41$92,988.76
Upside / Downside367.64%389.98%413.18%

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%