Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Iljin Power Co., Ltd. (094820.KQ)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$25,923.09 - $123,056.36$56,933.40
Multi-Stage$58,889.73 - $64,981.21$61,875.14
Blended Fair Value$59,404.27
Current Price$10,270.00
Upside478.43%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.53%8.79%322.82322.91322.83284.48284.70314.36209.55188.45159.22158.71
YoY Growth---0.03%0.03%13.48%-0.08%-9.43%50.01%11.20%18.36%0.32%14.20%
Dividend Yield--3.91%2.55%2.15%1.14%4.90%7.61%3.17%3.11%3.25%3.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,795.79
(-) Cash Dividends Paid (M)4,745.37
(=) Cash Retained (M)5,050.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,959.161,224.47734.68
Cash Retained (M)5,050.425,050.425,050.42
(-) Cash Required (M)-1,959.16-1,224.47-734.68
(=) Excess Retained (M)3,091.263,825.954,315.74
(/) Shares Outstanding (M)14.9114.9114.91
(=) Excess Retained per Share207.37256.66289.52
LTM Dividend per Share318.34318.34318.34
(+) Excess Retained per Share207.37256.66289.52
(=) Adjusted Dividend525.71575.00607.85
WACC / Discount Rate1.23%1.23%1.23%
Growth Rate-0.78%0.22%1.22%
Fair Value$25,923.09$56,933.40$123,056.36
Upside / Downside152.42%454.37%1,098.21%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,795.799,817.559,839.359,861.219,883.119,905.0610,202.21
Payout Ratio48.44%56.75%65.07%73.38%81.69%90.00%92.50%
Projected Dividends (M)4,745.375,571.896,402.057,235.888,073.378,914.569,437.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.23%1.23%1.23%
Growth Rate-0.78%0.22%1.22%
Year 1 PV (M)5,449.035,503.955,558.87
Year 2 PV (M)6,122.856,246.896,372.17
Year 3 PV (M)6,767.736,974.427,185.28
Year 4 PV (M)7,384.557,686.787,998.19
Year 5 PV (M)7,974.188,384.198,810.91
PV of Terminal Value (M)844,155.34887,560.14932,732.29
Equity Value (M)877,853.68922,356.38968,657.71
Shares Outstanding (M)14.9114.9114.91
Fair Value$58,889.73$61,875.14$64,981.21
Upside / Downside473.42%502.48%532.73%

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%