Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Dongil Industries Co.,Ltd. (004890.KS)

Company Dividend Discount ModelIndustry: SteelSector: Basic Materials

Valuation Snapshot

Stable Growth$63,730.39 - $106,285.46$82,477.68
Multi-Stage$103,339.23 - $113,564.26$108,353.41
Blended Fair Value$95,415.55
Current Price$44,450.00
Upside114.66%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-7.95%2.32%1,003.393,010.174,013.571,806.10752.541,518.481,721.371,240.95623.061,055.67
YoY Growth---66.67%-25.00%122.22%140.00%-50.44%-11.79%38.71%99.17%-40.98%32.33%
Dividend Yield--2.51%6.86%1.83%1.03%0.95%3.34%3.00%1.66%0.75%1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)11,706.40
(-) Cash Dividends Paid (M)2,707.59
(=) Cash Retained (M)8,998.81
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,341.281,463.30877.98
Cash Retained (M)8,998.818,998.818,998.81
(-) Cash Required (M)-2,341.28-1,463.30-877.98
(=) Excess Retained (M)6,657.537,535.518,120.83
(/) Shares Outstanding (M)2.162.162.16
(=) Excess Retained per Share3,083.973,490.683,761.82
LTM Dividend per Share1,254.241,254.241,254.24
(+) Excess Retained per Share3,083.973,490.683,761.82
(=) Adjusted Dividend4,338.214,744.925,016.06
WACC / Discount Rate7.15%7.15%7.15%
Growth Rate0.32%1.32%2.32%
Fair Value$63,730.39$82,477.68$106,285.46
Upside / Downside43.38%85.55%139.11%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)11,706.4011,860.9012,017.4312,176.0412,336.7412,499.5612,874.55
Payout Ratio23.13%36.50%49.88%63.25%76.63%90.00%92.50%
Projected Dividends (M)2,707.594,329.625,993.997,701.559,453.1311,249.6011,908.95

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.15%7.15%7.15%
Growth Rate0.32%1.32%2.32%
Year 1 PV (M)4,000.884,040.764,080.64
Year 2 PV (M)5,118.325,220.875,324.43
Year 3 PV (M)6,077.076,260.626,447.83
Year 4 PV (M)6,892.837,171.807,459.15
Year 5 PV (M)7,579.927,965.318,366.22
PV of Terminal Value (M)193,414.56203,248.57213,478.58
Equity Value (M)223,083.57233,907.92245,156.85
Shares Outstanding (M)2.162.162.16
Fair Value$103,339.23$108,353.41$113,564.26
Upside / Downside132.48%143.76%155.49%

High-Yield Dividend Screener

« Prev Page 53 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603600.SSUE Furniture Co., Ltd.3.04%$0.3645.42%
6725.TWOCica-Huntek Chemical Technology Taiwan Co., Ltd.3.04%$8.6629.24%
7736.TWOHushan3.04%$2.7334.63%
9631.SRHedab Alkhaleej Trading Co.3.04%$0.9315.05%
EMBELL.STEmbellence Group AB (publ)3.04%$1.2345.31%
HBH.DEHORNBACH Holding AG & Co. KGaA3.04%$2.5026.39%
S68.SISingapore Exchange Limited3.04%$0.5244.77%
000563.SZShaanxi International Trust Co.,Ltd.3.03%$0.1037.59%
000651.SZGree Electric Appliances, Inc. of Zhuhai3.03%$1.2221.25%
002588.SZStanley Agriculture Group Co.,Ltd.3.03%$0.3035.63%
2890.TWSinoPac Financial Holdings Company Limited3.03%$0.8747.46%
300146.SZBy-health Co., Ltd.3.03%$0.3688.13%
AN3PJ.AXANZ Group Holdings Limited3.03%$3.1474.08%
SBMA.JKPT Surya Biru Murni Acetylene Tbk3.03%$4.0026.88%
003008.SZXuchang KETOP Testing Research Institute Co.,Ltd3.02%$0.6577.32%
350520.KSIGIS RESIDENCE REIT Co., Ltd.3.02%$115.5129.71%
5249.KLIOI Properties Group Berhad3.02%$0.0826.55%
601609.SSNingbo Jintian Copper(Group) Co., Ltd.3.02%$0.3365.77%
6667.TWOTrusval Technology Co., Ltd.3.02%$8.1265.45%
9202.TANA Holdings Inc.3.02%$89.9231.71%
AXFO.STAxfood AB (publ)3.02%$8.7188.81%
EQTL3.SAEquatorial Energia S.A.3.02%$1.1643.16%
GARAN.ISTurkiye Garanti Bankasi A.S.3.02%$4.5217.50%
IMOImperial Oil Limited3.02%$2.6933.94%
JEN.BRJensen-Group N.V.3.02%$1.7919.29%
002116.SZChina Haisum Engineering Co., Ltd.3.01%$0.3140.43%
007210.KSByucksan Corporation3.01%$52.2417.82%
0QO7.LBarry Callebaut AG3.01%$57.9084.65%
0R8X.LPlazza AG3.01%$12.5035.89%
1837.HKNatural Food International Holding Limited3.01%$0.0322.72%
280360.KSLotte Wellfood Co.,Ltd3.01%$3,368.6447.78%
7236.TT.RAD Co., Ltd.3.01%$247.2925.88%
ARJO-B.STArjo AB (publ)3.01%$0.9559.13%
FAE.MCFaes Farma, S.A.3.01%$0.1638.53%
000582.SZBeibu Gulf Port Co., Ltd.3.00%$0.2861.06%
5227.KLIGB Real Estate Investment Trust3.00%$0.0849.35%
600989.SSNingxia Baofeng Energy Group Co., Ltd.3.00%$0.5939.72%
601058.SSSailun Group Co., Ltd.3.00%$0.4942.76%
9147.TNippon Express Holdings,Inc.3.00%$100.5780.85%
EUROB.ATEurobank Ergasias Services and Holdings S.A.3.00%$0.1128.68%
KLBF.JKPT Kalbe Farma Tbk.3.00%$36.1046.82%
KNOPKNOT Offshore Partners LP3.00%$0.3131.19%
SANT.DEKontron AG3.00%$0.5826.01%
000932.SZHunan Valin Steel Co., Ltd.2.99%$0.1741.58%
002039.SZGuiZhou QianYuan Power Co., Ltd.2.99%$0.5452.04%
028100.KSDong-Ah Geological Engineering Company Ltd.2.99%$509.7141.84%
0R6S.LZehnder Group AG2.99%$2.4466.50%
2658.KLAjinomoto (Malaysia) Bhd2.99%$0.4144.56%
3486.TGlobal Link Management Inc.2.99%$63.6616.66%
4002.SRMouwasat Medical Services Company2.99%$2.0052.94%