Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

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 56 of 151 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
028050.KSSamsung Engineering Co., Ltd.2.84%$661.0323.31%
097520.KSMCNEX Co., Ltd2.84%$823.5219.44%
6187.TWOAll Ring Tech Co., Ltd.2.84%$10.5864.87%
CBAV3.SACompanhia Brasileira de Alumínio2.84%$0.2055.55%
CWB.TOCanadian Western Bank2.84%$1.6152.64%
GEPA3.SARio Paranapanema Energia S.A.2.84%$0.8518.05%
VRANDA.BKVeranda Resort Public Company Limited2.84%$0.1360.80%
002823.SZShenzhen Kaizhong Precision Technology Co., Ltd.2.83%$0.4563.43%
002831.SZShenZhen YUTO Packaging Technology Co., Ltd.2.83%$0.8149.61%
006360.KSGS Engineering & Construction Corporation2.83%$532.6991.52%
AEFES.ISAnadolu Efes Biracilik ve Malt Sanayii Anonim Sirketi2.83%$0.4525.40%
BTPN.JKPT Bank SMBC Indonesia Tbk2.83%$60.3324.97%
NHY.OLNorsk Hydro ASA2.83%$2.2546.34%
OSP2.DEUSU Software AG2.83%$0.5291.56%
000850.KSHwacheon Machine Tool Co. Ltd2.82%$1,050.0033.65%
2205.HKKangqiao Service Group Limited2.82%$0.0436.89%
2458.HKGala Technology Holding Limited2.82%$0.1814.30%
688526.SSWuhan Keqian Biology Co.,Ltd2.82%$0.4343.47%
7148.KLDuopharma Biotech Berhad2.82%$0.0440.32%
8438.TWAmia Co.,Ltd2.82%$1.3078.73%
9304.TThe Shibusawa Warehouse Co., Ltd.2.82%$35.9036.66%
SANOFI.BOSanofi India Limited2.82%$117.0281.35%
9742.TINES Corporation2.81%$54.8787.98%
CNHCNH Industrial N.V.2.81%$0.2655.11%
FLUG-B.COFlügger group A/S2.81%$8.9546.55%
LNF.TOLeon's Furniture Limited2.81%$0.7931.40%
2071.TWOChen Nan Iron Wire Co.,Ltd2.80%$0.4312.28%
298690.KSAir Busan Co., Ltd.2.80%$49.2610.96%
6004.SRCATRION Catering Holding Company2.80%$2.2955.90%
603105.SSZhejiang Sunoren Solar Technology Co.,Ltd.2.80%$0.2666.36%
6953.TWOGudeng Equipment Co., Ltd.2.80%$5.9978.26%
7752.TRicoh Company, Ltd.2.80%$38.5335.99%
8058.TMitsubishi Corporation2.80%$100.5249.75%
9433.TKDDI Corporation2.80%$75.8040.77%
MTEL.JKPT Dayamitra Telekomunikasi Tbk.2.80%$18.4570.48%
2027.TWTa Chen Stainless Pipe Co., Ltd.2.79%$1.0038.56%
5032.KLBintulu Port Holdings Berhad2.79%$0.1550.65%
600801.SSHuaxin Cement Co., Ltd.2.79%$0.6848.06%
6750.TElecom Co., Ltd.2.79%$47.9838.00%
9607.SRASG Plastic Factory Co.2.79%$1.2028.09%
BNII.JKPT Bank Maybank Indonesia Tbk2.79%$5.8628.55%
BTPS.JKPT Bank BTPN Syariah Tbk2.79%$33.7022.52%
GLOBAL-R.BKSiam Global House Public Company Limited2.79%$0.1846.58%
JST.DEJOST Werke AG2.79%$1.5076.92%
KMDAKamada Ltd.2.79%$0.2056.42%
PSSA3.SAPorto Seguro S.A.2.79%$1.3427.11%
000950.KSChonbang Co., Ltd.2.78%$1,000.763.75%
001338.SZGDH Supertime Group Company Limited2.78%$0.3450.86%
082920.KQVITZROCELL Co.,Ltd.2.78%$459.9217.96%
600469.SSAeolus Tyre Co., Ltd.2.78%$0.1961.56%