Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Korea Environment Technology Co., Ltd. (029960.KQ)

Company Dividend Discount ModelIndustry: Waste ManagementSector: Industrials

Valuation Snapshot

Stable Growth$9,599.82 - $19,999.28$13,542.09
Multi-Stage$13,450.94 - $14,727.54$14,077.28
Blended Fair Value$13,809.68
Current Price$8,880.00
Upside55.51%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.06%34.60%498.49498.49306.89521.72552.41408.5825.5425.8525.5425.54
YoY Growth--0.00%62.43%-41.18%-5.56%35.20%1,500.00%-1.20%1.21%0.00%0.00%
Dividend Yield--5.61%7.29%4.33%6.30%6.17%0.00%0.35%0.48%0.78%0.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)26,362.75
(-) Cash Dividends Paid (M)24,260.36
(=) Cash Retained (M)2,102.39
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,272.553,295.341,977.21
Cash Retained (M)2,102.392,102.392,102.39
(-) Cash Required (M)-5,272.55-3,295.34-1,977.21
(=) Excess Retained (M)-3,170.16-1,192.95125.19
(/) Shares Outstanding (M)48.6748.6748.67
(=) Excess Retained per Share-65.14-24.512.57
LTM Dividend per Share498.49498.49498.49
(+) Excess Retained per Share-65.14-24.512.57
(=) Adjusted Dividend433.35473.98501.06
WACC / Discount Rate6.67%6.67%6.67%
Growth Rate2.06%3.06%4.06%
Fair Value$9,599.82$13,542.09$19,999.28
Upside / Downside8.11%52.50%125.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)26,362.7527,168.9727,999.8428,856.1329,738.6030,648.0531,567.49
Payout Ratio92.03%91.62%91.22%90.81%90.41%90.00%92.50%
Projected Dividends (M)24,260.3624,892.2425,540.0826,204.2626,885.1927,583.2529,199.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.67%6.67%6.67%
Growth Rate2.06%3.06%4.06%
Year 1 PV (M)23,110.3423,336.7923,563.23
Year 2 PV (M)22,014.4122,447.9322,885.68
Year 3 PV (M)20,970.0321,592.5122,227.18
Year 4 PV (M)19,974.8120,769.2721,587.19
Year 5 PV (M)19,026.4319,977.0120,965.22
PV of Terminal Value (M)549,528.09576,983.17605,524.80
Equity Value (M)654,624.12685,106.68716,753.30
Shares Outstanding (M)48.6748.6748.67
Fair Value$13,450.94$14,077.28$14,727.54
Upside / Downside51.47%58.53%65.85%

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%