Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

JW Lifescience Corporation (234080.KS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$192,447.19 - $609,475.04$571,151.80
Multi-Stage$86,691.21 - $94,976.51$90,757.28
Blended Fair Value$330,954.54
Current Price$12,370.00
Upside2,575.46%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.45%26.48%500.03500.03500.03511.34511.34511.34511.34306.80413.34394.42
YoY Growth--0.00%0.00%-2.21%0.00%0.00%0.00%66.67%-25.78%4.80%726.69%
Dividend Yield--4.56%3.96%4.29%3.50%2.69%3.58%2.03%1.17%2.87%1.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)47,588.76
(-) Cash Dividends Paid (M)7,742.28
(=) Cash Retained (M)39,846.48
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,517.755,948.593,569.16
Cash Retained (M)39,846.4839,846.4839,846.48
(-) Cash Required (M)-9,517.75-5,948.59-3,569.16
(=) Excess Retained (M)30,328.7333,897.8936,277.32
(/) Shares Outstanding (M)15.4815.4815.48
(=) Excess Retained per Share1,958.782,189.292,342.97
LTM Dividend per Share500.03500.03500.03
(+) Excess Retained per Share1,958.782,189.292,342.97
(=) Adjusted Dividend2,458.812,689.322,843.00
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate5.19%6.19%7.19%
Fair Value$192,447.19$571,151.80$609,475.04
Upside / Downside1,455.76%4,517.23%4,827.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)47,588.7650,533.8853,661.2656,982.1960,508.6564,253.3466,180.94
Payout Ratio16.27%31.02%45.76%60.51%75.25%90.00%92.50%
Projected Dividends (M)7,742.2815,673.2424,556.1934,478.5945,535.0757,828.0161,217.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate5.19%6.19%7.19%
Year 1 PV (M)14,573.6014,712.1414,850.69
Year 2 PV (M)21,231.3321,636.9322,046.36
Year 3 PV (M)27,718.7628,516.8429,330.10
Year 4 PV (M)34,039.1335,352.1036,702.70
Year 5 PV (M)40,195.6242,142.9344,165.00
PV of Terminal Value (M)1,204,524.921,262,879.381,323,473.88
Equity Value (M)1,342,283.351,405,240.331,470,568.74
Shares Outstanding (M)15.4815.4815.48
Fair Value$86,691.21$90,757.28$94,976.51
Upside / Downside600.82%633.69%667.80%

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%