Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kyeryong Construction Industrial Co., Ltd. (013580.KS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$289,642.21 - $1,277,620.63$686,678.29
Multi-Stage$168,615.08 - $184,823.61$176,568.95
Blended Fair Value$431,623.62
Current Price$20,600.00
Upside1,995.26%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-20.60%41.41%512.74499.88799.80599.85599.851,625.02169.4671.830.000.00
YoY Growth--2.57%-37.50%33.33%0.00%-63.09%858.94%135.91%0.00%0.00%-100.00%
Dividend Yield--4.01%3.51%4.62%1.48%1.89%12.40%0.68%0.39%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)57,265.48
(-) Cash Dividends Paid (M)3,543.12
(=) Cash Retained (M)53,722.36
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,453.107,158.194,294.91
Cash Retained (M)53,722.3653,722.3653,722.36
(-) Cash Required (M)-11,453.10-7,158.19-4,294.91
(=) Excess Retained (M)42,269.2746,564.1849,427.45
(/) Shares Outstanding (M)8.868.868.86
(=) Excess Retained per Share4,770.805,255.555,578.72
LTM Dividend per Share399.90399.90399.90
(+) Excess Retained per Share4,770.805,255.555,578.72
(=) Adjusted Dividend5,170.705,655.455,978.62
WACC / Discount Rate6.72%6.72%6.72%
Growth Rate4.85%5.85%6.85%
Fair Value$289,642.21$686,678.29$1,277,620.63
Upside / Downside1,306.03%3,233.39%6,102.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)57,265.4860,615.0164,160.4767,913.2971,885.6376,090.3178,373.02
Payout Ratio6.19%22.95%39.71%56.47%73.24%90.00%92.50%
Projected Dividends (M)3,543.1213,910.9925,479.6038,353.9552,647.1968,481.2872,495.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.72%6.72%6.72%
Growth Rate4.85%5.85%6.85%
Year 1 PV (M)12,911.7813,034.9313,158.07
Year 2 PV (M)21,950.7222,371.4322,796.13
Year 3 PV (M)30,668.6231,554.5232,457.33
Year 4 PV (M)39,073.9740,586.1042,141.71
Year 5 PV (M)47,175.0349,468.0251,849.31
PV of Terminal Value (M)1,342,149.441,407,385.861,475,134.68
Equity Value (M)1,493,929.571,564,400.861,637,537.22
Shares Outstanding (M)8.868.868.86
Fair Value$168,615.08$176,568.95$184,823.61
Upside / Downside718.52%757.13%797.20%

High-Yield Dividend Screener

« Prev Page 50 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
688009.SSChina Railway Signal & Communication Corporation Limited3.25%$0.1855.08%
ALMB.COAlm. Brand A/S3.25%$0.6069.79%
BUDI.JKPT Budi Starch & Sweetener Tbk3.25%$7.0135.52%
0398.HKOriental Watch Holdings Limited3.24%$0.1219.25%
044820.KSCosmax BTI, Inc.3.24%$449.6235.33%
8017.HKTradeGo FinTech Limited3.24%$0.0545.22%
ALPM.PAPrecia S.A.3.24%$0.8632.45%
DGV.MIDigital Value S.p.A.3.24%$0.9315.10%
ULTJ.JKPT Ultrajaya Milk Industry & Trading Company Tbk3.24%$46.5039.75%
004890.KSDongil Industries Co.,Ltd.3.23%$1,262.8723.13%
5297.TWO3s Silicon Tech., Inc.3.23%$0.9261.02%
600219.SSShandong Nanshan Aluminium Co.,Ltd.3.23%$0.1739.17%
601018.SSNingbo Zhoushan Port Company Limited3.23%$0.1248.88%
6448.TBrother Industries, Ltd.3.23%$100.9546.67%
AZE.BRAzelis Group N.V.3.23%$0.3024.74%
FDPFresh Del Monte Produce Inc.3.23%$1.1468.58%
FMM-B.STFM Mattsson Mora Group AB (publ)3.23%$2.2587.42%
ITECH.STI-Tech AB3.23%$1.7450.69%
MTY.TOMTY Food Group Inc.3.23%$1.2473.76%
SKA-B.STSkanska AB (publ)3.23%$8.3155.80%
1179.HKH World Group Limited3.22%$1.2098.76%
2745.TWOLife Travel & Tourist Service Co., Ltd.3.22%$3.4841.20%
3533.TWLotes Co., Ltd3.22%$41.6856.60%
5908.KLDKSH Holdings (Malaysia) Berhad3.22%$0.1920.93%
600886.SSSDIC Power Holdings Co., Ltd.3.22%$0.4251.34%
603566.SSPulike Biological Engineering, Inc.3.22%$0.4095.20%
9583.SRUnited Mining Industries Co.3.22%$1.4581.04%
CBG-R.BKCarabao Group Public Company Limited3.22%$1.4047.30%
ESF.VIEurofins Scientific SE3.22%$2.0162.22%
ETE.ATNational Bank of Greece S.A.3.22%$0.4436.82%
MOTV3.SAMotiva S.A.3.22%$0.4833.62%
NCKL.JKPT Trimegah Bangun Persada Tbk3.22%$37.5729.64%
TEA.AXTasmea Ltd3.22%$0.1338.34%
002283.SZTianrun Industry Technology Co., Ltd.3.21%$0.2065.38%
004840.KSDRB Holding Co., Ltd.3.21%$160.4026.30%
241560.KSDoosan Bobcat Inc.3.21%$1,824.8939.43%
300406.SZBeijing Strong Biotechnologies, Inc.3.21%$0.4256.93%
4088.TAir Water Inc.3.21%$72.4432.93%
603187.SSQingdao Hiron Commercial Cold Chain Co., Ltd.3.21%$0.5050.00%
6250.TYamabiko Corporation3.21%$95.3127.60%
SKF-A.STAB SKF (publ)3.21%$7.9374.23%
002441.SZZhongyeda Electric Co., Ltd.3.20%$0.3077.91%
002991.SZGanyuan Foods Co., Ltd.3.20%$1.8265.31%
300833.SZGuangzhou Haoyang Electronic Co.,Ltd.3.20%$1.3092.60%
688799.SSHunan Warrant Pharmaceutical Co.,Ltd3.20%$1.5367.14%
029530.KSsindoh Co.,Ltd.3.19%$1,500.1429.67%
0RL4.LCatella AB (publ)3.19%$0.9147.34%
5889.TJapan Eyewear Holdings Co., Ltd.3.19%$64.7439.09%
DAPS.BODAPS Advertising Ltd.3.19%$0.6514.79%
PTPS.JKPT Pulau Subur Tbk3.19%$6.0038.20%