Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SAMWONSTEEL Co.,Ltd. (023000.KS)

Company Dividend Discount ModelIndustry: SteelSector: Basic Materials

Valuation Snapshot

Stable Growth$2,827.39 - $4,685.53$3,649.56
Multi-Stage$5,722.38 - $6,292.98$6,002.14
Blended Fair Value$4,825.85
Current Price$2,560.00
Upside88.51%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.01%-0.93%109.67104.68104.68104.68115.07115.40115.40125.44125.44120.42
YoY Growth--4.76%0.00%0.00%-9.03%-0.28%0.00%-8.00%0.00%4.17%0.00%
Dividend Yield--4.71%3.65%3.45%3.24%3.20%6.11%3.81%3.90%3.44%3.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,832.81
(-) Cash Dividends Paid (M)4,371.40
(=) Cash Retained (M)5,461.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,966.561,229.10737.46
Cash Retained (M)5,461.425,461.425,461.42
(-) Cash Required (M)-1,966.56-1,229.10-737.46
(=) Excess Retained (M)3,494.864,232.324,723.96
(/) Shares Outstanding (M)39.8639.8639.86
(=) Excess Retained per Share87.68106.18118.51
LTM Dividend per Share109.67109.67109.67
(+) Excess Retained per Share87.68106.18118.51
(=) Adjusted Dividend197.34215.84228.18
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate-0.59%0.41%1.41%
Fair Value$2,827.39$3,649.56$4,685.53
Upside / Downside10.45%42.56%83.03%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,832.819,873.179,913.699,954.389,995.2410,036.2610,337.35
Payout Ratio44.46%53.57%62.67%71.78%80.89%90.00%92.50%
Projected Dividends (M)4,371.405,288.646,213.347,145.548,085.299,032.639,562.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate-0.59%0.41%1.41%
Year 1 PV (M)4,923.394,972.915,022.44
Year 2 PV (M)5,384.745,493.625,603.59
Year 3 PV (M)5,764.945,940.676,119.94
Year 4 PV (M)6,072.616,320.676,576.25
Year 5 PV (M)6,315.596,639.706,976.98
PV of Terminal Value (M)199,637.48209,882.61220,544.10
Equity Value (M)228,098.76239,250.18250,843.29
Shares Outstanding (M)39.8639.8639.86
Fair Value$5,722.38$6,002.14$6,292.98
Upside / Downside123.53%134.46%145.82%

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%