Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Ilshin Spinning Co.,Ltd (003200.KS)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$31,845.40 - $115,998.89$53,149.90
Multi-Stage$100,558.08 - $110,898.58$105,626.59
Blended Fair Value$79,388.25
Current Price$10,200.00
Upside678.32%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.40%1.96%275.82539.41326.03165.98167.05222.35169.81314.45281.51199.28
YoY Growth---48.87%65.45%96.43%-0.64%-24.87%30.94%-46.00%11.70%41.27%-12.24%
Dividend Yield--3.46%5.96%2.51%1.43%1.77%4.83%1.73%2.93%2.52%1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)24,989.42
(-) Cash Dividends Paid (M)7,981.99
(=) Cash Retained (M)17,007.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,997.883,123.681,874.21
Cash Retained (M)17,007.4217,007.4217,007.42
(-) Cash Required (M)-4,997.88-3,123.68-1,874.21
(=) Excess Retained (M)12,009.5413,883.7515,133.22
(/) Shares Outstanding (M)21.2221.2221.22
(=) Excess Retained per Share566.01654.35713.23
LTM Dividend per Share376.19376.19376.19
(+) Excess Retained per Share566.01654.35713.23
(=) Adjusted Dividend942.211,030.541,089.43
WACC / Discount Rate2.92%2.92%2.92%
Growth Rate-0.04%0.96%1.96%
Fair Value$31,845.40$53,149.90$115,998.89
Upside / Downside212.21%421.08%1,037.24%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)24,989.4225,230.1625,473.2325,718.6325,966.4126,216.5627,003.06
Payout Ratio31.94%43.55%55.16%66.78%78.39%90.00%92.50%
Projected Dividends (M)7,981.9910,988.5414,052.2817,174.0320,354.6223,594.9124,977.83

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.92%2.92%2.92%
Growth Rate-0.04%0.96%1.96%
Year 1 PV (M)10,570.9310,676.6810,782.42
Year 2 PV (M)13,004.4813,265.9613,530.05
Year 3 PV (M)15,289.4315,752.8916,225.62
Year 4 PV (M)17,432.3218,140.4118,869.85
Year 5 PV (M)19,439.4320,431.4121,463.47
PV of Terminal Value (M)2,057,879.522,162,891.272,272,146.85
Equity Value (M)2,133,616.102,241,158.612,353,018.26
Shares Outstanding (M)21.2221.2221.22
Fair Value$100,558.08$105,626.59$110,898.58
Upside / Downside885.86%935.55%987.24%

High-Yield Dividend Screener

« Prev Page 51 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
032560.KSHwang Kum Steel & Technology Co., Ltd3.18%$186.8216.67%
036800.KQNice Information & Telecommunication, Inc.3.18%$810.0915.68%
0E9V.LEnergiekontor AG3.18%$1.1915.28%
0OG6.LSéché Environnement S.A.3.18%$2.3123.47%
BISI.JKPT BISI International Tbk3.18%$28.0058.11%
ESSITY-A.STEssity AB (publ)3.18%$8.3146.35%
WDP.BRWarehouses De Pauw3.18%$0.7043.49%
002030.KSAsia Holdings Co., Ltd.3.17%$10,332.5636.76%
002532.SZTianshan Aluminum Group Co., Ltd.3.17%$0.5150.09%
012280.KSYeong Hwa Metal Co., Ltd.3.17%$30.0812.47%
0QOB.LAutoneum Holding AG3.17%$5.3138.94%
0RV0.LReply S.p.A.3.17%$3.1542.92%
8174.TNippon Gas Co., Ltd.3.17%$94.1480.69%
PTMP.JKPT Mitra Pack Tbk3.17%$2.6677.22%
QGTS.QAQatar Gas Transport Company Limited (Nakilat) (QPSC)3.17%$0.1447.21%
YKBNK.ISYapi ve Kredi Bankasi A.S.3.17%$1.2122.97%
003200.KSIlshin Spinning Co.,Ltd3.16%$378.1131.94%
092730.KQNeoPharm Co. Ltd.3.16%$600.6333.76%
EALT3.SAElectro Aço Altona S.A.3.16%$0.469.60%
028670.KSPan Ocean Co., Ltd.3.15%$119.6221.90%
1508.HKChina Reinsurance (Group) Corporation3.15%$0.0611.64%
2945.TWSimple Mart Retail Co., Ltd.3.15%$1.2058.50%
3167.TTOKAI Holdings Corporation3.15%$34.0942.72%
ACLN.SWAccelleron Industries AG3.15%$1.9453.11%
ALWEC.PAWe.Connect S.A.3.15%$0.7711.96%
PWH.AXPWR Holdings Limited3.15%$0.2572.35%
603115.SSNantong Haixing Electronics Co., Ltd.3.14%$0.5970.53%
603730.SSShanghai Daimay Automotive Interior Co., Ltd3.14%$0.2794.69%
6459.TDaiwa Industries Ltd.3.14%$49.9046.32%
7849.TStarts Publishing Corporation3.14%$119.6231.71%
KDH.BKThonburi Medical Centre Public Company Limited3.14%$2.5432.51%
OISHI.BKOishi Group Public Company Limited3.14%$1.6048.61%
TAALA.HETaaleri Oyj3.14%$0.2433.28%
WIE.VIWienerberger AG3.14%$0.9555.36%
2645.TWEvergreen Aviation Technologies Corporation3.13%$4.4985.07%
4561.TWOKenturn Nano. Tec. Co., Ltd.3.13%$1.0196.50%
601330.SSDynagreen Environmental Protection Group Co., Ltd.3.13%$0.2141.43%
603939.SSYifeng Pharmacy Chain Co., Ltd.3.13%$0.6850.18%
6287.TSato Holdings Corporation3.13%$75.1834.02%
EUCA3.SAEucatex S.A. Indústria e Comércio3.13%$0.6521.57%
MAIRE.MIMaire Tecnimont S.p.A.3.13%$0.4157.25%
MI-UN.TOMinto Apartment Real Estate Investment Trust3.13%$0.4335.25%
100120.KQVieworks Co., Ltd.3.12%$614.2427.04%
601200.SSShanghai Environment Group Co., Ltd3.12%$0.2556.81%
9611.SRArabian United Float Glass Company3.12%$1.0025.86%
000933.SZHenan Shenhuo Coal Industary and Electricity Power Corporation Limited Class A3.11%$0.8544.77%
2402.TWIchia Technologies, Inc.3.11%$1.9778.30%
600352.SSZhejiang Longsheng Group Co.,Ltd3.11%$0.3352.01%
600529.SSShandong Pharmaceutical Glass Co., Ltd3.11%$0.6253.78%
6416.TWCASwell Inc.3.11%$2.8067.49%