Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Korea Shipbuilding & Offshore Engineering Co., Ltd. (009540.KS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$151,893.93 - $215,812.58$183,379.46
Multi-Stage$232,094.56 - $254,773.38$243,215.15
Blended Fair Value$213,297.30
Current Price$366,000.00
Upside-41.72%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%-37.66%14.0942.3138.3151.14125.480.000.000.000.000.00
YoY Growth---66.69%10.44%-25.08%-59.24%0.00%0.00%0.00%0.00%0.00%-100.00%
Dividend Yield--0.01%0.04%0.05%0.06%0.09%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,684,653.36
(-) Cash Dividends Paid (M)433,974.82
(=) Cash Retained (M)1,250,678.55
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)336,930.67210,581.67126,349.00
Cash Retained (M)1,250,678.551,250,678.551,250,678.55
(-) Cash Required (M)-336,930.67-210,581.67-126,349.00
(=) Excess Retained (M)913,747.871,040,096.871,124,329.54
(/) Shares Outstanding (M)73.7373.7373.73
(=) Excess Retained per Share12,392.3614,105.9315,248.30
LTM Dividend per Share5,885.625,885.625,885.62
(+) Excess Retained per Share12,392.3614,105.9315,248.30
(=) Adjusted Dividend18,277.9919,991.5521,133.92
WACC / Discount Rate9.79%9.79%9.79%
Growth Rate-2.00%-1.00%0.00%
Fair Value$151,893.93$183,379.46$215,812.58
Upside / Downside-58.50%-49.90%-41.03%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,684,653.361,667,806.831,651,128.761,634,617.471,618,271.301,602,088.581,650,151.24
Payout Ratio25.76%38.61%51.46%64.30%77.15%90.00%92.50%
Projected Dividends (M)433,974.82643,913.28849,609.581,051,127.571,248,530.231,441,879.731,526,389.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.79%9.79%9.79%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)580,556.81586,480.86592,404.91
Year 2 PV (M)690,643.74704,810.42719,120.93
Year 3 PV (M)770,384.33794,208.98818,519.84
Year 4 PV (M)825,027.48859,221.01894,466.56
Year 5 PV (M)859,044.62903,777.07950,353.86
PV of Terminal Value (M)13,387,777.1214,084,909.7314,810,785.60
Equity Value (M)17,113,434.0917,933,408.0718,785,651.69
Shares Outstanding (M)73.7373.7373.73
Fair Value$232,094.56$243,215.15$254,773.38
Upside / Downside-36.59%-33.55%-30.39%

High-Yield Dividend Screener

« Prev Page 58 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
000597.SZNortheast Pharmaceutical Group Co., Ltd.2.72%$0.1454.16%
002282.SZBosun Co., Ltd.2.72%$0.2057.69%
005300.KSLotte Chilsung Beverage Co., Ltd.2.72%$3,646.4052.67%
3019.TWAsia Optical Co., Inc.2.72%$3.9158.36%
5469.TWHannStar Board Corporation2.72%$2.5238.49%
5493.TWOSanlien Technology Corp.2.72%$2.4757.58%
605001.SSQingdao Victall Railway Co., Ltd.2.72%$0.2176.35%
6727.TWacom Co., Ltd.2.72%$22.0470.93%
BEM-R.BKBangkok Expressway and Metro Public Company Limited2.72%$0.1559.21%
BTEBaytex Energy Corp.2.72%$0.0932.39%
CLA-B.STCloetta AB (publ)2.72%$1.1043.72%
EVEN3.SAEven Construtora e Incorporadora S.A.2.72%$0.2044.47%
SNZ.AXSummerset Group Holdings Limited2.72%$0.298.91%
001270.KSBOOKOOK Securities Co., Ltd.2.71%$1,510.8429.90%
033100.KQCheryong Electric Co.,Ltd.2.71%$1,000.1526.62%
0RAR.LStratec SE2.71%$0.6049.62%
2706.TWFirst Hotel Company Ltd.2.71%$0.3560.83%
2734.TSALA Corporation2.71%$30.7339.50%
4051.SRBaazeem Trading Company2.71%$0.1874.35%
601002.SSGem-Year Industrial Co.,Ltd.2.71%$0.1462.84%
601326.SSQinhuangdao Port Co., Ltd.2.71%$0.0932.66%
7224.TShinMaywa Industries, Ltd.2.71%$51.9640.11%
AN3PG.AXAustralia and New Zealand Banking Group Ltd2.71%$2.7663.53%
002478.SZJiangsu Changbao Steeltube Co.,Ltd2.70%$0.2332.58%
0QMS.Ldormakaba Holding AG2.70%$1.7452.32%
0R9D.LAeroporto Guglielmo Marconi di Bologna S.p.A.2.70%$0.2839.70%
2739.TWMy Humble House Hospitality Management Consulting Co., Ltd.2.70%$0.9758.64%
300140.SZCECEP Environmental Protection Equipment Co.,Ltd.2.70%$0.1868.84%
4142.SRRiyadh Cables Group Company2.70%$3.5049.02%
603100.SSChongqing Chuanyi Automation Co., Ltd.2.70%$0.6242.77%
603871.SSJiayou International Logistics Co.,Ltd2.70%$0.3848.36%
605028.SSNingbo Shimao Energy Co.,Ltd2.70%$0.8077.70%
6705.TWOMARTAS Precision Slide Co.,Ltd2.70%$1.8441.49%
688571.SSHangzhou Toka Ink Co., Ltd.2.70%$0.2073.79%
8390.TWOJiin Yeeh Ding Enterprises Corp.2.70%$2.4940.37%
8936.TWOKuo Toong International Co., Ltd.2.70%$1.4843.88%
CMRY.JKPT Cisarua Mountain Dairy Tbk2.70%$150.0160.59%
CRJ.WACreepy Jar S.A.2.70%$10.9346.34%
DHG.AXDomain Holdings Australia Limited2.70%$0.1284.16%
SYNSAM.STSynsam AB (publ)2.70%$1.8063.88%
300481.SZPuyang Huicheng Electronic Material Co., Ltd.2.69%$0.4280.91%
3069.KLMega First Corporation Berhad2.69%$0.0920.68%
3147.TWOJetwell Computer Co., Ltd.2.69%$4.4637.85%
4023.TKureha Corporation2.69%$109.8152.33%
600888.SSXinjiang Joinworld Co.,Ltd.2.69%$0.2247.19%
601139.SSShenzhen Gas Corporation Ltd.2.69%$0.1841.90%
6462.TRiken Corporation2.69%$100.2521.01%
8261.TWAdvanced Power Electronics Co., Ltd.2.69%$2.4949.60%
GPG.STGenova Property Group AB (publ)2.69%$1.0719.48%
QB7.DEQuirin Privatbank AG2.69%$0.0918.14%