Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

LS Marine Solution Co Ltd (060370.KS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$55,938.50 - $65,905.03$61,762.66
Multi-Stage$43,251.10 - $47,461.42$45,316.97
Blended Fair Value$53,539.82
Current Price$22,300.00
Upside140.09%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS44.87%5.05%118.9322.3018.6418.6418.6418.6431.0631.0631.0674.55
YoY Growth--433.33%19.65%0.00%0.00%0.00%-40.00%0.00%0.00%-58.33%2.56%
Dividend Yield--0.84%0.23%0.27%0.31%0.30%0.62%0.88%0.64%0.61%1.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,964.10
(-) Cash Dividends Paid (M)5,011.68
(=) Cash Retained (M)5,952.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,192.821,370.51822.31
Cash Retained (M)5,952.425,952.425,952.42
(-) Cash Required (M)-2,192.82-1,370.51-822.31
(=) Excess Retained (M)3,759.604,581.915,130.11
(/) Shares Outstanding (M)33.0933.0933.09
(=) Excess Retained per Share113.63138.49155.06
LTM Dividend per Share151.48151.48151.48
(+) Excess Retained per Share113.63138.49155.06
(=) Adjusted Dividend265.11289.97306.54
WACC / Discount Rate-0.26%-0.26%-0.26%
Growth Rate5.50%6.50%7.50%
Fair Value$55,938.50$61,762.66$65,905.03
Upside / Downside150.85%176.96%195.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,964.1011,676.7612,435.7513,244.0714,104.9415,021.7615,472.41
Payout Ratio45.71%54.57%63.43%72.28%81.14%90.00%92.50%
Projected Dividends (M)5,011.686,371.777,887.499,573.3411,445.0313,519.5814,311.98

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.26%-0.26%-0.26%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)6,328.526,388.506,448.49
Year 2 PV (M)7,780.787,928.988,078.58
Year 3 PV (M)9,379.729,648.989,923.34
Year 4 PV (M)11,137.4311,565.7512,006.30
Year 5 PV (M)13,066.9313,698.0714,353.36
PV of Terminal Value (M)1,383,280.011,450,092.951,519,462.98
Equity Value (M)1,430,973.381,499,323.221,570,273.04
Shares Outstanding (M)33.0933.0933.09
Fair Value$43,251.10$45,316.97$47,461.42
Upside / Downside93.95%103.22%112.83%

High-Yield Dividend Screener

« Prev Page 5 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PFEPfizer Inc.6.75%$1.7098.83%
COGCabot Oil & Gas Corporation6.71%$1.4952.20%
VZVerizon Communications Inc.6.66%$2.7057.56%
ACAssociated Capital Group, Inc.6.63%$2.2186.94%
VACMarriott Vacations Worldwide Corporation6.62%$3.9078.61%
SSTKShutterstock, Inc.6.61%$1.2475.34%
EPDEnterprise Products Partners L.P.6.60%$2.1280.06%
SXCSunCoke Energy, Inc.6.57%$0.4863.44%
DINDine Brands Global, Inc.6.56%$2.1890.98%
CBLCBL & Associates Properties, Inc.6.54%$2.4261.13%
CRICarter's, Inc.6.47%$2.1585.39%
KYNKayne Anderson Energy Infrastructure Fund, Inc.6.47%$0.8035.36%
SMMCXWestern Asset Managed Municipals Fund Class C6.45%$0.9671.65%
HESMHess Midstream LP6.39%$2.2187.39%
WRB-PFW.R. Berkley Corporation 5.10%6.38%$1.2726.69%
RMTRoyce Micro-Cap Trust, Inc.6.37%$0.6732.29%
PNFPIMCO New York Municipal Income Fund6.30%$0.4854.92%
ENREnergizer Holdings, Inc.6.29%$1.2536.44%
UPSUnited Parcel Service, Inc.6.29%$6.3598.06%
NWBINorthwest Bancshares, Inc.6.27%$0.7593.81%
UIHCUnited Insurance Holdings Corp.6.27%$0.485.99%
TROWT. Rowe Price Group, Inc.6.24%$6.5369.41%
JRSHJerash Holdings (US), Inc.6.20%$0.190.52%
MUABlackRock MuniAssets Fund, Inc.6.14%$0.6673.39%
VKIInvesco Advantage Municipal Income Trust II6.11%$0.5676.68%
GL-PDGlobe Life Inc. 4.25% Junior Su6.10%$1.037.35%
CLNYColony Capital, Inc.6.07%$0.5213.43%
OMFOneMain Holdings, Inc.6.07%$4.2071.06%
VICIVICI Properties Inc.6.07%$1.7165.54%
IMMRImmersion Corporation6.06%$0.3914.22%
KRNYKearny Financial Corp.5.99%$0.4493.99%
DMFBNY Mellon Municipal Income, Inc.5.97%$0.4129.64%
UNBUnion Bankshares, Inc.5.96%$1.4157.02%
ARTMXArtisan Mid Cap Fund Inv Shs5.91%$1.9591.77%
SABASaba Capital Income & Opportunities Fund II5.87%$0.4924.55%
BRDBeard Energy Transition Acquisition Corp.5.86%$0.6395.51%
ETRNEquitrans Midstream Corporation5.81%$0.7269.91%
EHLDVEuroholdings Ltd5.80%$0.285.02%
REPXRiley Exploration Permian, Inc.5.80%$1.5438.01%
AIIAmerican Integrity Insurance Group, Inc.5.79%$1.1726.25%
VRTSVirtus Investment Partners, Inc.5.75%$9.3547.12%
CXHMFS Investment Grade Municipal Trust5.74%$0.4680.40%
GESGuess', Inc.5.72%$0.9661.52%
KRCKilroy Realty Corporation5.71%$2.1779.80%
WRB-PEW. R. Berkley Corporation 5.70% SB DB 20585.68%$1.2726.69%
LEOBNY Mellon Strategic Municipals, Inc.5.66%$0.3637.22%
WLYBJohn Wiley & Sons, Inc.5.64%$1.7692.90%
KMPBKemper Corporation 5.875% Fixed5.60%$1.3132.45%
CBTXCBTX, Inc.5.56%$1.6354.55%
0HST.LCampbell Soup Company5.53%$1.5580.10%