Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Dongwha Pharm.Co.,Ltd (000020.KS)

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

Valuation Snapshot

Stable Growth$46,391.41 - $54,656.94$51,221.56
Multi-Stage$13,886.78 - $15,211.98$14,537.13
Blended Fair Value$32,879.35
Current Price$6,360.00
Upside416.97%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.53%9.82%180.60180.35180.35179.89119.92119.92149.91110.1680.1180.89
YoY Growth--0.14%0.00%0.26%50.00%0.00%-20.00%36.08%37.50%-0.95%14.29%
Dividend Yield--3.02%1.90%2.17%1.32%0.84%1.83%1.59%0.90%0.88%1.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)7,592.25
(-) Cash Dividends Paid (M)4,989.23
(=) Cash Retained (M)2,603.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,518.45949.03569.42
Cash Retained (M)2,603.022,603.022,603.02
(-) Cash Required (M)-1,518.45-949.03-569.42
(=) Excess Retained (M)1,084.571,653.992,033.60
(/) Shares Outstanding (M)27.6327.6327.63
(=) Excess Retained per Share39.2659.8773.61
LTM Dividend per Share180.60180.60180.60
(+) Excess Retained per Share39.2659.8773.61
(=) Adjusted Dividend219.86240.48254.22
WACC / Discount Rate5.09%5.09%5.09%
Growth Rate5.50%6.50%7.50%
Fair Value$46,391.41$51,221.56$54,656.94
Upside / Downside629.42%705.37%759.39%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)7,592.258,085.748,611.329,171.059,767.1710,402.0410,714.10
Payout Ratio65.71%70.57%75.43%80.29%85.14%90.00%92.50%
Projected Dividends (M)4,989.235,706.266,495.427,363.068,316.069,361.839,910.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.09%5.09%5.09%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)5,378.855,429.845,480.82
Year 2 PV (M)5,771.445,881.375,992.34
Year 3 PV (M)6,167.006,344.036,524.42
Year 4 PV (M)6,565.566,818.057,077.76
Year 5 PV (M)6,967.137,303.647,653.03
PV of Terminal Value (M)352,774.88369,814.04387,505.33
Equity Value (M)383,624.86401,590.97420,233.70
Shares Outstanding (M)27.6327.6327.63
Fair Value$13,886.78$14,537.13$15,211.98
Upside / Downside118.35%128.57%139.18%

High-Yield Dividend Screener

« Prev Page 52 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PRN.AXPerenti Limited3.11%$0.0939.25%
S11.BKS 11 Group Public Company Limited3.11%$0.1017.73%
SPKSJF.COSparekassen Sjælland-Fyn A/S3.11%$11.8230.81%
0QQT.LEdisun Power Europe AG3.10%$1.618.38%
117580.KSDaesung Energy Co., Ltd.3.10%$248.5825.96%
5851.TRyobi Limited3.10%$84.8741.68%
601952.SSJiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.3.10%$0.2867.42%
7242.TKYB Corporation3.10%$138.5423.69%
8206.KLEco World Development Group Berhad3.10%$0.0755.27%
EGR1T.TLEnefit Green AS3.10%$0.1147.44%
ROU.BRRoularta Media Group N.V.3.10%$0.3763.60%
021240.KSCOWAY Co., Ltd.3.09%$2,641.4332.91%
032830.KSSamsung Life Insurance Co., Ltd.3.09%$4,826.3739.72%
4809.TParaca Inc.3.09%$62.8332.24%
ACKB.BRAckermans & Van Haaren N.V.3.09%$7.1924.51%
BRCR11.SAFundo de Investimento Imobiliário - FII BTG Pactual Corporate Office Fund3.09%$1.4381.27%
ICLICL Group Ltd3.09%$0.1862.52%
LPP.WALPP S.A.3.09%$654.9267.31%
MINT-R.BKMinor International Public Company Limited3.09%$0.7558.46%
SSMS.JKPT Sawit Sumbermas Sarana Tbk.3.09%$47.9037.66%
TKNO4.SATekno S.A. Indústria e Comércio3.09%$6.2852.08%
002772.SZTianshui Zhongxing Bio-technology Co.,Ltd.3.08%$0.4569.10%
008490.KSSuheung Co., Ltd.3.08%$663.1317.93%
015750.KQSungwoo Hitech Co., Ltd.3.08%$209.439.11%
0KIZ.LNew Wave Group AB (publ)3.08%$3.5056.51%
3696.TCeres Inc.3.08%$59.8629.20%
9535.SRLadun Investment Company3.08%$0.0833.54%
BAMNB.ASKoninklijke BAM Groep nv3.08%$0.3026.44%
002500.SZShanxi Securities Co., Ltd.3.07%$0.1872.43%
1734.TWSinphar Pharmaceutical Co.,Ltd.3.07%$0.9454.13%
603035.SSJiangsu Changshu Automotive Trim Group Co., Ltd.3.07%$0.4744.81%
688029.SSMicro-Tech (Nanjing) Co., Ltd.3.07%$2.5076.50%
9622.SRShmoh Almadi Co.3.07%$0.2753.61%
4423.TARTERIA Networks Corporation3.06%$60.5352.12%
COH.AXCochlear Limited3.06%$7.9970.26%
GEBKA.ATGeneral Commercial & Industrial S.A.3.06%$0.0862.96%
KAT.AXKatana Capital Limited3.06%$0.0426.99%
KBSPIF.BKKhonburi Sugar Power Plant Infrastructure Fund3.06%$0.2519.88%
002001.SZZhejiang NHU Company Ltd.3.05%$0.7732.74%
008560.KSMeritz Securities Co., Ltd.3.05%$185.9714.12%
0826.HKTiangong International Company Limited3.05%$0.1037.07%
339770.KSKyochon Food&Beverage Co., Ltd.3.05%$130.8548.67%
600511.SSChina National Medicines Corporation Ltd.3.05%$0.8832.88%
6902.TDENSO Corporation3.05%$65.9045.39%
BGRIM-R.BKB.Grimm Power Public Company Limited3.05%$0.4356.94%
CSMG3.SACompanhia de Saneamento de Minas Gerais3.05%$1.3337.21%
PIHLIS.HEPihlajalinna Oyj3.05%$0.4424.32%
0EXG.ILJerónimo Martins, SGPS, S.A.3.04%$0.6263.09%
0NX2.LABB Ltd3.04%$1.0543.06%
4204.TSekisui Chemical Co., Ltd.3.04%$80.0246.81%