Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kiwoom Securities Co., Ltd. (039490.KS)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$6,313,264.55 - $7,438,095.30$6,970,584.60
Multi-Stage$2,025,392.88 - $2,221,120.62$2,121,438.13
Blended Fair Value$4,546,011.36
Current Price$245,000.00
Upside1,755.51%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.03%27.16%3,252.463,296.243,900.262,852.692,134.151,763.131,060.65715.61571.12236.70
YoY Growth---1.33%-15.49%36.72%33.67%21.04%66.23%48.22%25.30%141.28%-19.54%
Dividend Yield--2.56%2.75%3.86%2.89%1.69%2.52%1.23%0.66%0.70%0.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,013,067.64
(-) Cash Dividends Paid (M)205,678.63
(=) Cash Retained (M)807,389.01
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)202,613.53126,633.4675,980.07
Cash Retained (M)807,389.01807,389.01807,389.01
(-) Cash Required (M)-202,613.53-126,633.46-75,980.07
(=) Excess Retained (M)604,775.49680,755.56731,408.94
(/) Shares Outstanding (M)27.0927.0927.09
(=) Excess Retained per Share22,327.3625,132.4227,002.46
LTM Dividend per Share7,593.337,593.337,593.33
(+) Excess Retained per Share22,327.3625,132.4227,002.46
(=) Adjusted Dividend29,920.6932,725.7534,595.79
WACC / Discount Rate4.92%4.92%4.92%
Growth Rate5.50%6.50%7.50%
Fair Value$6,313,264.55$6,970,584.60$7,438,095.30
Upside / Downside2,476.84%2,745.14%2,935.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,013,067.641,078,917.041,149,046.651,223,734.681,303,277.441,387,990.471,429,630.18
Payout Ratio20.30%34.24%48.18%62.12%76.06%90.00%92.50%
Projected Dividends (M)205,678.63369,443.26553,628.30760,196.50991,279.481,249,191.421,322,407.92

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.92%4.92%4.92%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)348,810.29352,116.55355,422.80
Year 2 PV (M)493,516.13502,916.23512,405.01
Year 3 PV (M)639,809.19658,175.81676,890.61
Year 4 PV (M)787,702.57817,995.39849,153.65
Year 5 PV (M)937,209.49982,477.061,029,477.12
PV of Terminal Value (M)51,654,262.9154,149,183.1356,739,589.81
Equity Value (M)54,861,310.5857,462,864.1660,162,939.00
Shares Outstanding (M)27.0927.0927.09
Fair Value$2,025,392.88$2,121,438.13$2,221,120.62
Upside / Downside726.69%765.89%806.58%

High-Yield Dividend Screener

« Prev Page 57 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600559.SSHebei Hengshui Laobaigan Liquor Co., Ltd.2.78%$0.4564.37%
600905.SSChina Three Gorges Renewables (Group) Co.,Ltd.2.78%$0.1161.03%
9301.TMitsubishi Logistics Corporation2.78%$33.2924.28%
PMJS.JKPT Putra Mandiri Jembar Tbk2.78%$3.2046.17%
001500.KSHyundai Motor Securities Co., Ltd.2.77%$219.2027.59%
002673.SZWestern Securities Co., Ltd.2.77%$0.2250.84%
016580.KSWhan In Pharm Co.,Ltd.2.77%$300.2927.91%
3407.TAsahi Kasei Corporation2.77%$38.4137.00%
603529.SSAIMA Technology Group Co. Ltd.2.77%$0.8233.96%
6712.TWOEver Supreme Bio Technology Co., Ltd2.77%$4.6578.29%
ALGLD.PAGold By Gold S.A.2.77%$0.0953.50%
FRAGUAB.MXCorporativo Fragua, S.A.B. de C.V.2.77%$15.0830.80%
GSY.TOgoeasy Ltd.2.77%$3.6526.22%
PLAZ-B.STPlatzer Fastigheter Holding AB (publ)2.77%$2.0534.89%
002422.SZSichuan Kelun Pharmaceutical Co., Ltd.2.76%$0.8177.67%
002608.SZJiangsu Guoxin Corp. Ltd.2.76%$0.2021.73%
0ABJ.LAlleima AB (publ)2.76%$2.2958.73%
0QML.LBVZ Holding AG2.76%$34.0014.12%
0RH9.LNordic Waterproofing Holding AB (publ)2.76%$5.0370.88%
300428.SZLizhong Sitong Light Alloys Group Co., Ltd.2.76%$0.6452.10%
5076.TINFRONEER Holdings Inc.2.76%$58.9934.86%
603866.SSToly Bread Co.,Ltd.2.76%$0.1560.39%
000030.SZFAWER Automotive Parts Limited Company2.75%$0.1640.40%
002216.SZSanquan Food Co., Ltd.2.75%$0.3150.18%
002658.SZBeijing SDL Technology Co.,Ltd.2.75%$0.2575.22%
017900.KSAUK Corp.2.75%$49.6364.11%
035150.KSBAIKSAN Co,. Ltd2.75%$355.8316.51%
4031.SRSaudi Ground Services Company2.75%$1.0047.84%
5880.TWTaiwan Cooperative Financial Holding Co., Ltd.2.75%$0.6754.40%
601006.SSDaqin Railway Co., Ltd.2.75%$0.1442.92%
6098.HKCountry Garden Services Holdings Company Limited2.75%$0.1774.92%
688408.SSArctech Solar Holding Co., Ltd.2.75%$1.1677.11%
7981.TTakara Standard Co.,Ltd.2.75%$80.2137.23%
BMA.BABanco Macro S.A.2.75%$382.2958.85%
BN4.SIKeppel Corporation Limited2.75%$0.2975.31%
XRF.AXXRF Scientific Limited2.75%$0.0642.12%
002034.SZWangneng Environment Co., Ltd.2.74%$0.4434.20%
002170.KSSamyang Tongsang Co., Ltd2.74%$1,511.7730.07%
002936.SZBank of Zhengzhou Co., Ltd.2.74%$0.0525.12%
F17.SIGuocoLand Limited2.74%$0.0648.52%
IZS.WAIzostal S.A.2.74%$0.0921.81%
MAJOR-R.BKMajor Cineplex Group Public Company Limited2.74%$0.1928.63%
4704.TTrend Micro Incorporated2.73%$177.4367.34%
600826.SSDlg Exhibitions & Events Corporation Limited2.73%$0.2972.85%
600976.SSJianmin Pharmaceutical Group Co.,Ltd.2.73%$0.9243.09%
601728.SSChina Telecom Corporation Limited2.73%$0.1743.22%
7036.TeMnet Japan.co.ltd.2.73%$31.7695.99%
BYMA.BABolsas y Mercados Argentinos S.A.2.73%$8.2440.37%
CRIV3.SAFinanceira Alfa S.A. - Crédito, Financiamento e Investimentos2.73%$0.1998.46%
PND.FMowi ASA2.73%$0.5773.97%