Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Dongbang Transport Logistics Co., Ltd. (004140.KS)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$9,957.25 - $51,362.64$20,243.76
Multi-Stage$6,586.12 - $7,219.82$6,897.08
Blended Fair Value$13,570.42
Current Price$2,795.00
Upside385.52%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS26.30%-3.99%20.030.000.000.001.806.2312.839.268.3812.76
YoY Growth--0.00%0.00%0.00%-100.00%-71.19%-51.43%38.47%10.57%-34.35%-57.58%
Dividend Yield--0.96%0.00%0.00%0.00%0.03%0.37%0.73%0.58%0.44%0.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,430.75
(-) Cash Dividends Paid (M)955.90
(=) Cash Retained (M)11,474.85
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,486.151,553.84932.31
Cash Retained (M)11,474.8511,474.8511,474.85
(-) Cash Required (M)-2,486.15-1,553.84-932.31
(=) Excess Retained (M)8,988.709,921.0110,542.55
(/) Shares Outstanding (M)47.7347.7347.73
(=) Excess Retained per Share188.32207.85220.87
LTM Dividend per Share20.0320.0320.03
(+) Excess Retained per Share188.32207.85220.87
(=) Adjusted Dividend208.35227.88240.90
WACC / Discount Rate6.79%6.79%6.79%
Growth Rate4.61%5.61%6.61%
Fair Value$9,957.25$20,243.76$51,362.64
Upside / Downside256.25%624.28%1,737.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,430.7513,127.6013,863.5214,640.6915,461.4216,328.1716,818.01
Payout Ratio7.69%24.15%40.61%57.08%73.54%90.00%92.50%
Projected Dividends (M)955.903,170.555,630.518,356.3011,370.0114,695.3515,556.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.79%6.79%6.79%
Growth Rate4.61%5.61%6.61%
Year 1 PV (M)2,940.722,968.832,996.94
Year 2 PV (M)4,843.784,936.845,030.78
Year 3 PV (M)6,667.616,860.667,057.41
Year 4 PV (M)8,414.638,741.049,076.86
Year 5 PV (M)10,087.2510,578.7111,089.15
PV of Terminal Value (M)281,409.62295,120.21309,360.07
Equity Value (M)314,363.61329,206.29344,611.19
Shares Outstanding (M)47.7347.7347.73
Fair Value$6,586.12$6,897.08$7,219.82
Upside / Downside135.64%146.76%158.31%

High-Yield Dividend Screener

« Prev Page 47 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4588.KLUMW Holdings Berhad3.46%$0.1722.64%
600039.SSSichuan Road & Bridge Co.,Ltd3.46%$0.3438.73%
6179.TWOATE Energy International Co., Ltd.3.46%$1.0161.93%
CCECCapital Clean Energy Carriers Corp.3.46%$0.7114.75%
PPGL.JKPT Prima Globalindo Logistik Tbk3.46%$6.5459.35%
4280.SRKingdom Holding Company3.45%$0.2761.01%
4731.KLScientex Berhad3.45%$0.1235.19%
600956.SSChina Suntien Green Energy Corporation Limited3.45%$0.2560.39%
9310.TJapan Transcity Corporation3.45%$39.1840.54%
A2B.AXA2B Australia Limited3.45%$0.0510.73%
JUBILE.BKJubilee Enterprise Public Company Limited3.45%$0.2442.76%
OBS.DEOrbis AG3.45%$0.2029.66%
SNGR.LSNGN Romgaz S.A.3.45%$0.3545.29%
T.MEIPJSC T-Technologies3.45%$108.9019.03%
002546.SZNanjing Xinlian Electronics Co., Ltd3.44%$0.2428.69%
003010.KSHaein Corporation3.44%$184.3018.44%
1861.HKPrecious Dragon Technology Holdings Limited3.44%$0.0713.56%
2M6.DEMedtronic plc3.44%$2.8175.86%
353810.KQEASY BIO,Inc.3.44%$200.0033.23%
4523.TEisai Co., Ltd.3.44%$160.1791.46%
8951.TNippon Building Fund Incorporation3.44%$4,915.8152.71%
OND.WAOnde S.A.3.44%$0.3087.35%
4540.TTsumura & Co.3.43%$139.6637.89%
6764.TWOAce Edulink Co., Ltd.3.43%$1.0084.07%
688366.SSShanghai Haohai Biological Technology Co., Ltd.3.43%$1.5189.50%
9028.TZERO Co., Ltd.3.43%$138.3233.30%
MGLU3.SAMagazine Luiza S.A.3.43%$0.3061.17%
002555.SZ37 Interactive Entertainment Network Technology Group Co., Ltd.3.42%$0.8156.85%
002993.SZDongguan Aohai Technology Co., Ltd.3.42%$1.5079.56%
2472.TWLelon Electronics Corp.3.42%$4.0255.54%
3060.SRYanbu Cement Company3.42%$0.5071.47%
3116.TToyota Boshoku Corporation3.42%$85.9881.58%
4299.THIMACS, Ltd.3.42%$44.9543.10%
CGAS3.SACompanhia de Gás de São Paulo - COMGÁS3.42%$4.1133.65%
HSN.AXHansen Technologies Limited3.42%$0.1857.93%
2291.HKLEPU ScienTech Medical Technology (Shanghai) Co., Ltd.3.41%$0.5638.72%
3355.TKuriyama Holdings Corporation3.41%$56.5527.28%
600638.SSShanghai New Huang Pu Industrial Group Co., Ltd.3.41%$0.2291.32%
OFSS.BOOracle Financial Services Software Limited3.41%$263.6797.03%
SVI.BKSVI Public Company Limited3.41%$0.2562.32%
2428.TWellnet Corporation3.40%$22.0138.29%
600572.SSZhejiang CONBA Pharmaceutical Co.,Ltd.3.40%$0.1555.59%
601216.SSInner Mongolia Junzheng Energy & Chemical Group Co.,Ltd.3.40%$0.1641.07%
7447.TNagaileben Co., Ltd.3.40%$61.1173.38%
AHOG.DEKoninklijke Ahold Delhaize N.V.3.40%$1.1951.79%
CRC-R.BKCentral Retail Corporation Public Company Limited3.40%$0.6152.01%
SSM.AXService Stream Limited3.40%$0.0853.67%
TGHTextainer Group Holdings Limited3.40%$1.7034.66%
TRA.AXTurners Automotive Group Limited3.40%$0.2439.34%
0RD8.LXior Student Housing N.V.3.39%$0.9949.30%