Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

LG Uplus Corp. (032640.KS)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$20,479.04 - $44,914.45$29,421.50
Multi-Stage$26,592.85 - $29,146.65$27,845.74
Blended Fair Value$28,633.62
Current Price$14,300.00
Upside100.24%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.22%15.80%660.86660.84600.02659.83406.33406.33406.33355.54253.96152.37
YoY Growth--0.00%10.14%-9.06%62.39%0.00%0.00%14.29%40.00%66.67%0.00%
Dividend Yield--6.42%6.62%5.54%4.71%3.32%3.76%2.60%2.90%1.78%1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)464,925.00
(-) Cash Dividends Paid (M)279,393.00
(=) Cash Retained (M)185,532.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)92,985.0058,115.6334,869.38
Cash Retained (M)185,532.00185,532.00185,532.00
(-) Cash Required (M)-92,985.00-58,115.63-34,869.38
(=) Excess Retained (M)92,547.00127,416.38150,662.63
(/) Shares Outstanding (M)429.81429.81429.81
(=) Excess Retained per Share215.32296.45350.53
LTM Dividend per Share650.04650.04650.04
(+) Excess Retained per Share215.32296.45350.53
(=) Adjusted Dividend865.36946.481,000.57
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate2.34%3.34%4.34%
Fair Value$20,479.04$29,421.50$44,914.45
Upside / Downside43.21%105.74%214.09%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)464,925.00480,442.36496,477.62513,048.08530,171.60547,866.63564,302.63
Payout Ratio60.09%66.08%72.06%78.04%84.02%90.00%92.50%
Projected Dividends (M)279,393.00317,454.05357,744.52400,370.84445,444.04493,079.97521,979.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate2.34%3.34%4.34%
Year 1 PV (M)294,746.18297,626.32300,506.45
Year 2 PV (M)308,395.21314,451.67320,567.03
Year 3 PV (M)320,453.02329,939.11339,610.59
Year 4 PV (M)331,026.22344,155.70357,671.93
Year 5 PV (M)340,215.36357,165.61374,784.82
PV of Terminal Value (M)9,835,064.2210,325,067.8610,834,410.17
Equity Value (M)11,429,900.2111,968,406.2712,527,550.98
Shares Outstanding (M)429.81429.81429.81
Fair Value$26,592.85$27,845.74$29,146.65
Upside / Downside85.96%94.73%103.82%

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%