Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

DB Insurance Co., Ltd. (005830.KS)

Company Dividend Discount ModelIndustry: Insurance - Property & CasualtySector: Financial Services

Valuation Snapshot

Stable Growth$1,494,218.26 - $5,272,633.59$4,941,229.85
Multi-Stage$670,098.12 - $733,414.76$701,175.34
Blended Fair Value$2,821,202.59
Current Price$138,500.00
Upside1,936.97%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS20.45%16.82%5,319.834,631.373,604.162,231.241,697.162,098.442,438.361,811.451,702.531,597.30
YoY Growth--14.87%28.50%61.53%31.47%-19.12%-13.94%34.61%6.40%6.59%42.14%
Dividend Yield--6.00%4.97%4.81%3.19%3.59%6.04%3.51%2.79%2.66%2.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,594,728.08
(-) Cash Dividends Paid (M)409,176.00
(=) Cash Retained (M)1,185,552.08
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)318,945.62199,341.01119,604.61
Cash Retained (M)1,185,552.081,185,552.081,185,552.08
(-) Cash Required (M)-318,945.62-199,341.01-119,604.61
(=) Excess Retained (M)866,606.46986,211.071,065,947.47
(/) Shares Outstanding (M)60.1560.1560.15
(=) Excess Retained per Share14,407.3016,395.7317,721.34
LTM Dividend per Share6,802.546,802.546,802.54
(+) Excess Retained per Share14,407.3016,395.7317,721.34
(=) Adjusted Dividend21,209.8423,198.2624,523.88
WACC / Discount Rate7.00%7.00%7.00%
Growth Rate5.50%6.50%7.50%
Fair Value$1,494,218.26$4,941,229.85$5,272,633.59
Upside / Downside978.86%3,467.67%3,706.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,594,728.081,698,385.401,808,780.461,926,351.192,051,564.012,184,915.672,250,463.14
Payout Ratio25.66%38.53%51.39%64.26%77.13%90.00%92.50%
Projected Dividends (M)409,176.00654,327.32929,619.551,237,935.241,582,404.321,966,424.112,081,678.41

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.00%7.00%7.00%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)605,792.86611,534.98617,277.09
Year 2 PV (M)796,825.90812,003.19827,323.67
Year 3 PV (M)982,392.891,010,593.861,039,329.43
Year 4 PV (M)1,162,609.431,207,320.111,253,308.14
Year 5 PV (M)1,337,588.941,402,194.981,469,273.65
PV of Terminal Value (M)35,421,527.1337,132,400.1438,908,752.28
Equity Value (M)40,306,737.1642,176,047.2744,115,264.27
Shares Outstanding (M)60.1560.1560.15
Fair Value$670,098.12$701,175.34$733,414.76
Upside / Downside383.83%406.26%429.54%

High-Yield Dividend Screener

« Prev Page 5 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U11.SIUnited Overseas Bank Limited11.62%$4.1058.46%
9543.SRSaudi Networkers Services Company11.60%$8.7072.96%
0688.HKChina Overseas Land & Investment Limited11.57%$1.4538.43%
0QKP.LPhoenix Mecano AG11.55%$51.5065.02%
601668.SSChina State Construction Engineering Corporation Limited11.55%$0.5954.79%
5983.KLMBM Resources Bhd11.49%$0.6069.77%
601800.SSChina Communications Construction Company Limited11.48%$0.9576.83%
0440.HKDah Sing Financial Holdings Limited11.45%$4.0834.85%
H02.SIHaw Par Corporation Limited11.39%$1.8082.18%
EDV.AXEndeavour Group Limited11.35%$0.4279.74%
102260.KSDongsung Chemical Co., Ltd.11.33%$470.0161.08%
092230.KSKPX Holdings Co.,Ltd.11.32%$8,125.9434.75%
9909.HKPowerlong Commercial Management Holdings Limited11.28%$0.2829.74%
SVR.AXSolvar Limited11.25%$0.2083.01%
HOLCO.ASHolland Colours N.V.11.23%$9.8877.82%
RBN-UN.TOBlue Ribbon Income Fund11.23%$0.9343.10%
0066.HKMTR Corporation Limited11.22%$3.3977.76%
3360.HKFar East Horizon Limited11.17%$0.8944.98%
0934.HKSinopec Kantons Holdings Limited11.16%$0.4758.03%
317400.KSXi S&D Inc.11.16%$481.1664.89%
0146.HKTai Ping Carpets International Limited11.12%$0.2151.92%
096760.KSJW Holdings Corporation11.12%$390.8363.07%
3868.HKXinyi Energy Holdings Limited11.12%$0.1360.32%
BMW3.DEBayerische Motoren Werke AG11.11%$10.5291.60%
1109.HKChina Resources Land Limited11.09%$3.0736.44%
2380.HKChina Power International Development Limited11.08%$0.3656.67%
3900.HKGreentown China Holdings Limited11.07%$0.9398.98%
600016.SSChina Minsheng Banking Corp., Ltd.11.06%$0.4261.11%
BFG.AXBell Financial Group Limited11.06%$0.1590.20%
1571.HKXin Point Holdings Limited11.03%$0.4241.05%
601577.SSBank of Changsha Co., Ltd.11.03%$1.0752.50%
IMMOU.BRImmo Moury SCA11.02%$3.5993.20%
2555.HKSichuan Baicha Baidao Industrial Co., Ltd.11.00%$0.7076.19%
POMO3.SAMarcopolo S.A.10.98%$0.6158.30%
IEL.AXIDP Education Limited10.96%$0.6398.92%
1579.HKYihai International Holding Ltd.10.95%$1.4288.97%
SPTO.JKPT Surya Pertiwi Tbk10.93%$70.5268.08%
TOTG.OLTotens Sparebank10.91%$31.6287.19%
1052.HKYuexiu Transport Infrastructure Limited10.89%$0.5162.60%
601919.SSCOSCO SHIPPING Holdings Co., Ltd.10.89%$1.6567.32%
DETEC.HEDetection Technology Oyj10.89%$1.2399.18%
018500.KSDongwon Metal Co., Ltd.10.86%$150.3024.83%
3799.HKDali Foods Group Company Limited10.86%$0.4172.83%
EBRO.MCEbro Foods, S.A.10.86%$2.0177.79%
023590.KSDaou Technology Inc.10.85%$4,297.7041.75%
0392.HKBeijing Enterprises Holdings Limited10.84%$3.4643.30%
NOVC.DENovo Nordisk A/S10.83%$9.9046.60%
0408.HKYip's Chemical Holdings Limited10.81%$0.2048.65%
4342.SRJadwa Investment - Jadwa Reit Saudi Fund10.80%$1.2085.91%
RIAS-B.CORIAS A/S10.79%$73.9373.44%