Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nongshim Co., Ltd. (004370.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$362,824.86 - $630,250.81$477,421.36
Multi-Stage$363,907.31 - $398,205.68$380,739.70
Blended Fair Value$429,080.53
Current Price$431,500.00
Upside-0.56%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.56%2.26%4,812.234,812.273,849.723,849.803,849.753,849.713,849.713,850.013,849.723,849.67
YoY Growth--0.00%25.00%0.00%0.00%0.00%0.00%-0.01%0.01%0.00%0.00%
Dividend Yield--1.19%1.27%1.02%1.29%1.36%1.33%1.25%1.26%1.29%0.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)164,017.18
(-) Cash Dividends Paid (M)29,705.92
(=) Cash Retained (M)134,311.26
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)32,803.4420,502.1512,301.29
Cash Retained (M)134,311.26134,311.26134,311.26
(-) Cash Required (M)-32,803.44-20,502.15-12,301.29
(=) Excess Retained (M)101,507.82113,809.11122,009.97
(/) Shares Outstanding (M)6.016.016.01
(=) Excess Retained per Share16,895.4418,942.9320,307.92
LTM Dividend per Share4,944.394,944.394,944.39
(+) Excess Retained per Share16,895.4418,942.9320,307.92
(=) Adjusted Dividend21,839.8423,887.3225,252.31
WACC / Discount Rate9.57%9.57%9.57%
Growth Rate3.35%4.35%5.35%
Fair Value$362,824.86$477,421.36$630,250.81
Upside / Downside-15.92%10.64%46.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)164,017.18171,154.33178,602.04186,373.85194,483.83202,946.72209,035.13
Payout Ratio18.11%32.49%46.87%61.24%75.62%90.00%92.50%
Projected Dividends (M)29,705.9255,606.6383,705.21114,143.89147,073.14182,652.05193,357.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.57%9.57%9.57%
Growth Rate3.35%4.35%5.35%
Year 1 PV (M)50,262.3550,748.6751,234.99
Year 2 PV (M)68,388.7769,718.6071,061.23
Year 3 PV (M)84,294.8886,765.4789,283.87
Year 4 PV (M)98,174.35102,029.48105,997.05
Year 5 PV (M)110,206.04115,641.83121,290.03
PV of Terminal Value (M)1,775,028.741,862,580.091,953,552.56
Equity Value (M)2,186,355.112,287,484.132,392,419.73
Shares Outstanding (M)6.016.016.01
Fair Value$363,907.31$380,739.70$398,205.68
Upside / Downside-15.66%-11.76%-7.72%

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%