Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Full Access

See Pricing Start Trial

Korea Environment Technology Co., Ltd. (029960.KQ)

Company Dividend Discount ModelIndustry: Waste ManagementSector: Industrials

Valuation Snapshot

Stable Growth$9,594.01 - $19,977.90$13,531.62
Multi-Stage$13,440.71 - $14,716.27$14,066.54
Blended Fair Value$13,799.08
Current Price$8,880.00
Upside55.40%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.06%34.60%498.49498.49306.89521.72552.41408.5825.5425.8525.5425.54
YoY Growth--0.00%62.43%-41.18%-5.56%35.20%1,500.00%-1.20%1.21%0.00%0.00%
Dividend Yield--5.61%7.29%4.33%6.30%6.17%0.00%0.35%0.48%0.78%0.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)26,362.75
(-) Cash Dividends Paid (M)24,260.36
(=) Cash Retained (M)2,102.39
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,272.553,295.341,977.21
Cash Retained (M)2,102.392,102.392,102.39
(-) Cash Required (M)-5,272.55-3,295.34-1,977.21
(=) Excess Retained (M)-3,170.16-1,192.95125.19
(/) Shares Outstanding (M)48.6748.6748.67
(=) Excess Retained per Share-65.14-24.512.57
LTM Dividend per Share498.49498.49498.49
(+) Excess Retained per Share-65.14-24.512.57
(=) Adjusted Dividend433.35473.98501.06
WACC / Discount Rate6.67%6.67%6.67%
Growth Rate2.06%3.06%4.06%
Fair Value$9,594.01$13,531.62$19,977.90
Upside / Downside8.04%52.38%124.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)26,362.7527,168.9727,999.8428,856.1329,738.6030,648.0531,567.49
Payout Ratio92.03%91.62%91.22%90.81%90.41%90.00%92.50%
Projected Dividends (M)24,260.3624,892.2425,540.0826,204.2626,885.1927,583.2529,199.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.67%6.67%6.67%
Growth Rate2.06%3.06%4.06%
Year 1 PV (M)23,109.7423,336.1723,562.61
Year 2 PV (M)22,013.2622,446.7622,884.48
Year 3 PV (M)20,968.3921,590.8122,225.43
Year 4 PV (M)19,972.7220,767.0921,584.94
Year 5 PV (M)19,023.9419,974.4020,962.47
PV of Terminal Value (M)549,038.15576,468.75604,984.93
Equity Value (M)654,126.19684,583.99716,204.87
Shares Outstanding (M)48.6748.6748.67
Fair Value$13,440.71$14,066.54$14,716.27
Upside / Downside51.36%58.41%65.72%

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%