Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Seohee Construction Co., Ltd. (035890.KQ)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$102,982.09 - $121,394.63$113,734.71
Multi-Stage$69,357.35 - $76,331.66$72,777.50
Blended Fair Value$93,256.10
Current Price$1,716.00
Upside5,334.50%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS28.34%0.00%47.2552.0158.3546.2331.8313.5713.648.310.000.00
YoY Growth---9.16%-10.86%26.21%45.22%134.63%-0.49%64.12%0.00%0.00%0.00%
Dividend Yield--3.22%3.86%4.68%2.42%1.95%1.75%1.13%0.74%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)117,279.30
(-) Cash Dividends Paid (M)8,830.67
(=) Cash Retained (M)108,448.64
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)23,455.8614,659.918,795.95
Cash Retained (M)108,448.64108,448.64108,448.64
(-) Cash Required (M)-23,455.86-14,659.91-8,795.95
(=) Excess Retained (M)84,992.7893,788.7399,652.69
(/) Shares Outstanding (M)186.91186.91186.91
(=) Excess Retained per Share454.72501.78533.15
LTM Dividend per Share47.2547.2547.25
(+) Excess Retained per Share454.72501.78533.15
(=) Adjusted Dividend501.97549.03580.40
WACC / Discount Rate0.14%0.14%0.14%
Growth Rate2.58%3.58%4.58%
Fair Value$102,982.09$113,734.71$121,394.63
Upside / Downside5,901.29%6,527.90%6,974.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)117,279.30121,476.47125,823.84130,326.79134,990.90139,821.92144,016.58
Payout Ratio7.53%24.02%40.52%57.01%73.51%90.00%92.50%
Projected Dividends (M)8,830.6729,183.1250,981.0074,301.7099,226.30125,839.73133,215.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.14%0.14%0.14%
Growth Rate2.58%3.58%4.58%
Year 1 PV (M)28,859.5629,140.9029,422.24
Year 2 PV (M)49,856.7950,833.6051,819.88
Year 3 PV (M)71,857.6073,979.6876,143.15
Year 4 PV (M)94,898.3698,653.33102,518.65
Year 5 PV (M)119,016.63124,932.07131,080.43
PV of Terminal Value (M)12,599,232.2313,225,447.9513,876,319.48
Equity Value (M)12,963,721.1613,602,987.5414,267,303.82
Shares Outstanding (M)186.91186.91186.91
Fair Value$69,357.35$72,777.50$76,331.66
Upside / Downside3,941.80%4,141.11%4,348.23%

High-Yield Dividend Screener

« Prev Page 60 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002244.SZHangzhou Binjiang Real Estate Group Co.,Ltd2.61%$0.2624.72%
023800.KSINZI Controls Co.,Ltd.2.61%$170.3414.79%
0O2W.LGFT Technologies SE2.61%$0.5037.28%
4332.SRJadwa REIT Al Haramain Fund2.61%$0.1313.56%
603713.SSMilkyway Chemical Supply Chain Service Co., Ltd.2.61%$1.4540.70%
7743.TSEED Co.,Ltd.2.61%$14.9932.99%
GBF.DEBilfinger SE2.61%$2.8757.97%
SMTO3.SASão Martinho S.A.2.61%$0.3925.61%
TURSG.ISTürkiye Sigorta Anonim Sirketi2.61%$0.3017.12%
015230.KSDaechang Forging Co., Ltd.2.60%$159.7812.73%
300761.SZJiangsu Lihua Animal Husbandry Co., Ltd.2.60%$0.5469.75%
3257.TWChampion Microelectronic Corporation2.60%$1.8083.24%
000028.SZChina National Accord Medicines Corporation Ltd.2.59%$0.6366.16%
000423.SZDong-E-E-Jiao Co.,Ltd.2.59%$1.2748.72%
002375.SZZhejiang Yasha Decoration Co.,Ltd2.59%$0.1039.98%
002508.SZHangzhou Robam Appliances Co., Ltd.2.59%$0.5030.91%
035510.KSSHINSEGAE Information & Communication Co., Ltd.2.59%$430.0912.26%
4732.TUSS Co., Ltd.2.59%$44.4652.49%
600623.SSShanghai Huayi Group Corporation Limited2.59%$0.2060.15%
603367.SSCisen Pharmaceutical Co., Ltd.2.59%$0.4541.25%
6794.TFoster Electric Company, Limited2.59%$70.1937.70%
ORNAV.HEOrion Oyj2.59%$1.6373.31%
0027.HKGalaxy Entertainment Group Limited2.58%$1.0024.37%
0MKP.LStrabag SE2.58%$2.0829.10%
1586.HKChina Leon Inspection Holding Limited2.58%$0.0621.58%
3612.TWorld Co., Ltd.2.58%$79.8124.01%
5334.TNiterra Co., Ltd.2.58%$178.0936.87%
601137.SSNingbo Boway Alloy Material Company Limited2.58%$0.5543.16%
688355.SSSuzhou Mingzhi Technology Co., Ltd.2.58%$0.4698.88%
ASAI.LASA International Group PLC2.58%$5.0531.55%
DEK.WADekpol S.A.2.58%$2.3917.66%
PNGO.JKPT PINAGO UTAMA Tbk2.58%$80.2621.28%
600999.SSChina Merchants Securities Co., Ltd.2.57%$0.4330.69%
605338.SSZhongyin Babi Food Co., Ltd.2.57%$0.8067.91%
ARB.AXARB Corporation Limited2.57%$0.8234.10%
ERWPF.BKErawan Hotel Growth Property Fund2.57%$0.2322.08%
HLUN-A.COH. Lundbeck A/S2.57%$0.9524.76%
KVT.WAKrynica Vitamin S.A.2.57%$0.2725.50%
UNIQ.BKUnique Engineering and Construction Public Company Limited2.57%$0.077.66%
004710.KSHansol Technics Co., Ltd.2.56%$150.4826.54%
1714.TWHo Tung Chemical Corp.2.56%$0.2147.53%
300880.SZNingbo Jianan Electronics Co.,Ltd2.56%$0.4598.75%
383220.KSF&F Co., Ltd2.56%$1,700.2719.00%
603227.SSXinjiang Xuefeng Sci-Tech(Group)Co.,Ltd2.56%$0.2149.65%
605507.SSGuobang Pharma Ltd.2.56%$0.6340.20%
9319.TChuo Warehouse Co.,Ltd.2.56%$36.6436.47%
ANA.MCAcciona, S.A.2.56%$4.8831.97%
GGAL.BAGrupo Financiero Galicia S.A.2.56%$213.9137.51%
HOFI.STHoist Finance AB (publ)2.56%$2.9325.50%
P52.SIPan-United Corporation Ltd2.56%$0.0348.81%