Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Youngbo Chemical Co., Ltd. (014440.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$6,201.30 - $8,907.26$7,523.93
Multi-Stage$17,106.15 - $18,886.26$17,978.17
Blended Fair Value$12,751.05
Current Price$4,420.00
Upside188.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-12.94%-6.70%50.0550.05100.1175.08103.70100.11100.11100.38100.11100.11
YoY Growth--0.00%-50.00%33.33%-27.60%3.59%0.00%-0.28%0.28%0.00%0.00%
Dividend Yield--1.16%1.37%2.81%1.54%2.48%4.51%2.62%2.10%1.95%2.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)17,827.51
(-) Cash Dividends Paid (M)6,825.64
(=) Cash Retained (M)11,001.87
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,565.502,228.441,337.06
Cash Retained (M)11,001.8711,001.8711,001.87
(-) Cash Required (M)-3,565.50-2,228.44-1,337.06
(=) Excess Retained (M)7,436.378,773.449,664.81
(/) Shares Outstanding (M)19.4819.4819.48
(=) Excess Retained per Share381.75450.39496.15
LTM Dividend per Share350.40350.40350.40
(+) Excess Retained per Share381.75450.39496.15
(=) Adjusted Dividend732.15800.79846.55
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate-4.88%-3.88%-2.88%
Fair Value$6,201.30$7,523.93$8,907.26
Upside / Downside40.30%70.22%101.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)17,827.5117,136.2216,471.7315,833.0115,219.0614,628.9115,067.78
Payout Ratio38.29%48.63%58.97%69.31%79.66%90.00%92.50%
Projected Dividends (M)6,825.648,333.299,713.7510,974.6212,123.1113,166.0213,937.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate-4.88%-3.88%-2.88%
Year 1 PV (M)7,753.997,835.507,917.02
Year 2 PV (M)8,410.178,587.928,767.54
Year 3 PV (M)8,841.309,123.089,410.79
Year 4 PV (M)9,087.609,475.819,876.33
Year 5 PV (M)9,183.299,676.2610,190.17
PV of Terminal Value (M)289,942.82305,507.17321,732.86
Equity Value (M)333,219.16350,205.74367,894.71
Shares Outstanding (M)19.4819.4819.48
Fair Value$17,106.15$17,978.17$18,886.26
Upside / Downside287.02%306.75%327.29%

High-Yield Dividend Screener

« Prev Page 6 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
RIVER.OLRiver Tech p.l.c.10.78%$0.4364.39%
RZSB.MEJoint-Stock Company Ryazanenergosbyt10.78%$3.7168.15%
1193.HKChina Resources Gas Group Limited10.77%$2.3064.05%
601166.SSIndustrial Bank Co., Ltd.10.76%$2.2762.03%
7757.TWOLebledor F&B Co., Ltd.10.76%$12.4863.66%
KYLO.ATLoulis Food Ingredients S.A.10.71%$0.4088.89%
0220.HKUni-President China Holdings Ltd10.69%$0.8694.83%
9919.HKActivation Group Holdings Limited10.69%$0.1146.94%
1358.HKPW Medtech Group Limited10.66%$0.1468.89%
1809.HKPrinx Chengshan Holdings Limited10.66%$0.8521.37%
LCS.TOBrompton Lifeco Split Corp.10.66%$1.1817.54%
KSC.AXK&S Corporation Limited10.64%$0.3577.01%
2146.HKRoiserv Lifestyle Services Co., Ltd.10.62%$0.1524.06%
ALUP11.SAAlupar Investimento S.A.10.60%$3.3996.11%
2886.HKBinhai Investment Company Limited10.58%$0.1236.55%
601916.SSChina Zheshang Bank Co., Ltd10.58%$0.3263.30%
3877.HKCSSC (Hong Kong) Shipping Company Limited10.55%$0.2234.11%
2387.TWSunrex Technology Corporation10.53%$4.0579.22%
EMAAR.AEEmaar Properties PJSC10.52%$1.4986.86%
L-PB.TOLoblaw Companies Limited10.50%$2.6231.91%
0315.HKSmarTone Telecommunications Holdings Limited10.48%$0.5057.53%
TGHN.DELogwin AG10.47%$26.8057.77%
BJBR.JKPT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk10.46%$85.2589.95%
MASTER.BKMaster Style Public Company Limited10.45%$0.7865.02%
0QQM.LIVF Hartmann Holding AG10.44%$14.5194.28%
VCOM.BKVintcom Technology Public Company Limited10.44%$0.3185.35%
ANI.BKAsia Network International Public Company Limited10.43%$0.3194.26%
LPSB3.SALPS Brasil - Consultoria de Imóveis S.A.10.43%$0.1783.48%
0842.HKLeoch International Technology Limited10.40%$0.2231.41%
1600.HKTian Lun Gas Holdings Limited10.40%$0.3345.16%
2111.HKBest Pacific International Holdings Limited10.40%$0.3437.60%
OTL.OLOdfjell Technology Ltd.10.40%$5.9771.20%
RCO.PARémy Cointreau S.A.10.38%$3.7763.28%
1979.HKTen Pao Group Holdings Limited10.37%$0.2329.45%
6938.TWONewebinfo10.34%$8.3570.00%
0032.HKThe Cross-Harbour (Holdings) Limited10.33%$0.8429.78%
TPBI.BKTPBI Public Company Limited10.33%$0.3061.20%
ALFLE.PAFleury Michon S.A.10.32%$2.6016.71%
0916.HKChina Longyuan Power Group Corporation Limited10.31%$0.7098.82%
KUBE.MERosseti Kuban PJSC10.31%$14.6288.00%
BAZA3.SABanco da Amazônia S.A.10.29%$8.0041.79%
0QON.LAscom Holding AG10.28%$0.3979.12%
NPR.AXNewmark Property REIT10.28%$0.1565.75%
FMG.AXFortescue Ltd10.26%$2.2776.64%
GAGS.VIGurktaler AG10.26%$1.5999.02%
1525.HKShanghai Gench Education Group Limited10.25%$0.2722.33%
LHHOTEL.BKLH Hotel Leasehold Real Estate Investment Trust10.25%$1.3358.58%
WAX.AXWAM Research Limited10.25%$0.1210.33%
0006.HKPower Assets Holdings Limited10.23%$5.6498.48%
151860.KQKG Eco Solution Co.,Ltd.10.21%$561.5130.85%