Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kyobo Securities Co ., Ltd (030610.KS)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

Valuation Snapshot

Stable Growth$37,741.11 - $208,731.61$72,648.64
Multi-Stage$46,408.75 - $51,019.85$48,670.33
Blended Fair Value$60,659.48
Current Price$9,150.00
Upside562.95%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-19.68%0.00%36.1528.93114.12190.57123.66108.1892.7352.2346.0930.73
YoY Growth--24.99%-74.65%-40.12%54.11%14.30%16.67%77.52%13.33%50.00%0.00%
Dividend Yield--0.62%0.57%2.25%2.49%1.57%1.83%0.97%0.53%0.49%0.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)121,581.83
(-) Cash Dividends Paid (M)8,159.39
(=) Cash Retained (M)113,422.44
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,316.3715,197.739,118.64
Cash Retained (M)113,422.44113,422.44113,422.44
(-) Cash Required (M)-24,316.37-15,197.73-9,118.64
(=) Excess Retained (M)89,106.0898,224.71104,303.80
(/) Shares Outstanding (M)112.88112.88112.88
(=) Excess Retained per Share789.36870.13923.99
LTM Dividend per Share72.2872.2872.28
(+) Excess Retained per Share789.36870.13923.99
(=) Adjusted Dividend861.64942.42996.27
WACC / Discount Rate5.10%5.10%5.10%
Growth Rate2.76%3.76%4.76%
Fair Value$37,741.11$72,648.64$208,731.61
Upside / Downside312.47%693.97%2,181.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)121,581.83126,149.39130,888.54135,805.73140,907.65146,201.23150,587.27
Payout Ratio6.71%23.37%40.03%56.68%73.34%90.00%92.50%
Projected Dividends (M)8,159.3929,479.6352,390.2576,980.68103,344.77131,581.11139,293.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.10%5.10%5.10%
Growth Rate2.76%3.76%4.76%
Year 1 PV (M)27,778.0628,048.3928,318.72
Year 2 PV (M)46,516.8747,426.6548,345.25
Year 3 PV (M)64,405.3166,303.9968,239.63
Year 4 PV (M)81,472.0284,690.0788,002.52
Year 5 PV (M)97,744.76102,594.36107,634.56
PV of Terminal Value (M)4,920,912.085,165,062.725,418,809.42
Equity Value (M)5,238,829.105,494,126.185,759,350.10
Shares Outstanding (M)112.88112.88112.88
Fair Value$46,408.75$48,670.33$51,019.85
Upside / Downside407.20%431.92%457.59%

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%