Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Humedix Co., Ltd. (200670.KQ)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$67,630.02 - $116,383.26$88,658.84
Multi-Stage$118,793.47 - $130,726.78$124,644.44
Blended Fair Value$106,651.64
Current Price$53,800.00
Upside98.24%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.18%0.00%577.25686.79364.83365.07461.93518.32500.14416.08251.820.00
YoY Growth---15.95%88.25%-0.07%-20.97%-10.88%3.64%20.20%65.23%0.00%0.00%
Dividend Yield--1.48%2.35%1.58%1.68%1.89%3.00%1.78%1.00%0.94%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)55,281.31
(-) Cash Dividends Paid (M)4,959.23
(=) Cash Retained (M)50,322.08
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,056.266,910.164,146.10
Cash Retained (M)50,322.0850,322.0850,322.08
(-) Cash Required (M)-11,056.26-6,910.16-4,146.10
(=) Excess Retained (M)39,265.8243,411.9246,175.98
(/) Shares Outstanding (M)10.3110.3110.31
(=) Excess Retained per Share3,809.444,211.684,479.84
LTM Dividend per Share481.13481.13481.13
(+) Excess Retained per Share3,809.444,211.684,479.84
(=) Adjusted Dividend4,290.574,692.814,960.97
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate0.18%1.18%2.18%
Fair Value$67,630.02$88,658.84$116,383.26
Upside / Downside25.71%64.79%116.33%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)55,281.3155,932.0956,590.5357,256.7357,930.7658,612.7360,371.12
Payout Ratio8.97%25.18%41.38%57.59%73.79%90.00%92.50%
Projected Dividends (M)4,959.2314,081.8623,418.6032,973.2142,749.5352,751.4655,843.28

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate0.18%1.18%2.18%
Year 1 PV (M)13,087.7113,218.3613,349.00
Year 2 PV (M)20,228.7020,634.5821,044.48
Year 3 PV (M)26,471.0927,271.7628,088.41
Year 4 PV (M)31,896.6833,189.4934,521.21
Year 5 PV (M)36,580.7238,443.3340,381.06
PV of Terminal Value (M)1,096,198.771,152,015.031,210,082.13
Equity Value (M)1,224,463.681,284,772.551,347,466.29
Shares Outstanding (M)10.3110.3110.31
Fair Value$118,793.47$124,644.44$130,726.78
Upside / Downside120.81%131.68%142.99%

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%