Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

CHOSUN WELDING POHANG Co., Ltd (120030.KS)

Company Dividend Discount ModelIndustry: Manufacturing - Tools & AccessoriesSector: Industrials

Valuation Snapshot

Stable Growth$76,686.20 - $106,396.90$91,585.49
Multi-Stage$152,981.45 - $168,971.93$160,814.61
Blended Fair Value$126,200.05
Current Price$105,400.00
Upside19.73%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-21.14%0.00%527.951,598.091,605.701,653.371,681.801,730.861,836.981,927.390.000.00
YoY Growth---66.96%-0.47%-2.88%-1.69%-2.83%-5.78%-4.69%0.00%0.00%0.00%
Dividend Yield--0.56%1.64%1.61%1.45%1.24%2.24%2.25%2.58%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,860.17
(-) Cash Dividends Paid (M)475.04
(=) Cash Retained (M)12,385.13
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,572.031,607.52964.51
Cash Retained (M)12,385.1312,385.1312,385.13
(-) Cash Required (M)-2,572.03-1,607.52-964.51
(=) Excess Retained (M)9,813.0910,777.6111,420.62
(/) Shares Outstanding (M)0.950.950.95
(=) Excess Retained per Share10,361.2311,379.6212,058.54
LTM Dividend per Share501.58501.58501.58
(+) Excess Retained per Share10,361.2311,379.6212,058.54
(=) Adjusted Dividend10,862.8111,881.2012,560.12
WACC / Discount Rate8.16%8.16%8.16%
Growth Rate-5.26%-4.26%-3.26%
Fair Value$76,686.20$91,585.49$106,396.90
Upside / Downside-27.24%-13.11%0.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,860.1712,312.0611,787.3011,284.9210,803.9410,343.4710,653.77
Payout Ratio3.69%20.96%38.22%55.48%72.74%90.00%92.50%
Projected Dividends (M)475.042,580.014,504.686,260.607,858.669,309.129,854.74

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.16%8.16%8.16%
Growth Rate-5.26%-4.26%-3.26%
Year 1 PV (M)2,360.492,385.412,410.33
Year 2 PV (M)3,770.753,850.783,931.64
Year 3 PV (M)4,794.714,948.155,104.82
Year 4 PV (M)5,506.515,742.725,986.44
Year 5 PV (M)5,967.876,289.566,624.97
PV of Terminal Value (M)122,488.01129,090.51135,974.70
Equity Value (M)144,888.35152,307.11160,032.89
Shares Outstanding (M)0.950.950.95
Fair Value$152,981.45$160,814.61$168,971.93
Upside / Downside45.14%52.58%60.31%

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%