Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

DY DEOKYANG Co.,Ltd. (024900.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$43,699.39 - $51,485.29$48,249.25
Multi-Stage$33,823.75 - $37,125.38$35,443.72
Blended Fair Value$41,846.49
Current Price$2,100.00
Upside1,892.69%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS20.16%-18.50%49.710.000.000.000.0019.8453.899.83131.53483.92
YoY Growth--0.00%0.00%0.00%0.00%-100.00%-63.18%448.00%-92.52%-72.82%25.85%
Dividend Yield--1.86%0.00%0.00%0.00%0.00%2.63%4.11%0.65%8.22%24.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,444.42
(-) Cash Dividends Paid (M)1,621.38
(=) Cash Retained (M)6,823.04
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,688.881,055.55633.33
Cash Retained (M)6,823.046,823.046,823.04
(-) Cash Required (M)-1,688.88-1,055.55-633.33
(=) Excess Retained (M)5,134.165,767.496,189.71
(/) Shares Outstanding (M)32.6232.6232.62
(=) Excess Retained per Share157.40176.82189.76
LTM Dividend per Share49.7149.7149.71
(+) Excess Retained per Share157.40176.82189.76
(=) Adjusted Dividend207.11226.52239.47
WACC / Discount Rate-0.37%-0.37%-0.37%
Growth Rate5.50%6.50%7.50%
Fair Value$43,699.39$48,249.25$51,485.29
Upside / Downside1,980.92%2,197.58%2,351.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,444.428,993.319,577.8710,200.4410,863.4611,569.5911,916.68
Payout Ratio19.20%33.36%47.52%61.68%75.84%90.00%92.50%
Projected Dividends (M)1,621.383,000.214,551.446,291.658,238.8610,412.6311,022.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.37%-0.37%-0.37%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)2,983.233,011.503,039.78
Year 2 PV (M)4,500.064,585.774,672.29
Year 3 PV (M)6,185.416,362.976,543.89
Year 4 PV (M)8,053.888,363.618,682.19
Year 5 PV (M)10,121.2210,610.0811,117.65
PV of Terminal Value (M)1,071,443.931,123,195.081,176,926.86
Equity Value (M)1,103,287.731,156,129.011,210,982.67
Shares Outstanding (M)32.6232.6232.62
Fair Value$33,823.75$35,443.72$37,125.38
Upside / Downside1,510.65%1,587.80%1,667.88%

High-Yield Dividend Screener

« Prev Page 48 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3269.TAdvance Residence Investment Corporation3.39%$5,804.0552.10%
CTZ.VNamSys Inc.3.39%$0.0556.26%
FILTRA.BOFiltra Consultants and Engineers Limited3.39%$2.4484.66%
INWI.STInwido AB (publ)3.39%$5.4860.02%
000422.SZHubei Yihua Chemical Industry Co., Ltd.3.38%$0.4872.32%
002318.SZZhejiang Jiuli Hi-Tech Metals Co., Ltd.3.38%$0.9854.31%
002533.SZGold cup Electric Apparatus Co.,Ltd.3.38%$0.4250.59%
003490.KSKorean Air Lines Co., Ltd.3.38%$750.2629.70%
600578.SSBeijing Jingneng Power Co., Ltd.3.38%$0.1733.20%
601811.SSXinhua Winshare Publishing and Media Co., Ltd.3.38%$0.4534.30%
7270.TSubaru Corporation3.38%$114.7827.17%
JHGJanus Henderson Group plc3.38%$1.6146.72%
002714.SZMuyuan Foods Co., Ltd.3.37%$1.7041.84%
019210.KQYG-1 Co., Ltd.3.37%$174.8833.83%
1954.TNippon Koei Co., Ltd.3.37%$126.0437.37%
7TEC.BOSaven Technologies Limited3.37%$1.5048.59%
8252.TMarui Group Co., Ltd.3.37%$108.4166.71%
9739.TNSW Inc.3.37%$85.1035.17%
0JMU.Ltechnotrans SE3.36%$1.1552.64%
4321.SRArabian Centres Company3.36%$0.6424.31%
600141.SSHubei Xingfa Chemicals Group Co., Ltd.3.36%$1.1683.90%
601825.SSShanghai Rural Commercial Bank Co., Ltd.3.36%$0.3124.33%
KC4.DEKONE Oyj3.36%$1.8095.42%
OTEXOpen Text Corporation3.36%$1.0755.28%
294870.KSHDC Hyundai Development Company3.35%$700.0023.41%
4212.TSekisui Jushi Corporation3.35%$71.2959.28%
B61.SIBukit Sembawang Estates Limited3.35%$0.1636.24%
CAMB.BRCampine N.V.3.35%$7.6318.23%
ELIS.PAElis S.A.3.35%$0.8033.62%
KREATE.HEKreate Group Oyj3.35%$0.4379.17%
M12.DEM1 Kliniken AG3.35%$0.6132.73%
XGR2.DECompass Group PLC3.35%$0.9061.67%
004430.KSSongwon Industrial Co., Ltd.3.34%$301.2433.59%
0N66.LATOSS Software AG3.34%$3.8280.44%
6219.TWOFull Wang International Development Co., Ltd.3.34%$0.6777.89%
9537.SRAmwaj International Company3.34%$1.0094.38%
AMATAV.BKAmata VN Public Company Limited3.34%$0.0621.41%
EOAN.DEE.on Se3.34%$0.5547.88%
030190.KQNICE Information Service Co., Ltd.3.33%$331.9538.71%
089470.KSHDC Hyundai Engineering Plastics Co., Ltd.3.33%$140.0111.49%
2373.HKBeauty Farm Medical and Health Industry Inc.3.33%$0.8841.42%
600258.SSBTG Hotels (Group) Co., Ltd.3.33%$0.5674.23%
601518.SSJilin Expressway Co., Ltd.3.33%$0.0932.60%
6584.TSanoh Industrial Co., Ltd.3.33%$28.5739.95%
6843.TWOJDV Control Valves Co., Ltd.3.33%$1.9085.01%
ARASE.ISDogu Aras Enerji Yatirimlari AS3.33%$2.3841.72%
AZA.STAvanza Bank Holding AB (publ)3.33%$11.7070.53%
BAY-R.BKBank of Ayudhya Public Company Limited3.33%$0.8720.61%
SL.MISanlorenzo S.p.A.3.33%$1.0133.16%
STNGScorpio Tankers Inc.3.33%$1.6528.37%