Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

S-1 Corporation (012750.KS)

Company Dividend Discount ModelIndustry: Security & Protection ServicesSector: Industrials

Valuation Snapshot

Stable Growth$56,717.96 - $92,003.76$72,554.28
Multi-Stage$61,443.86 - $67,048.63$64,195.18
Blended Fair Value$68,374.73
Current Price$84,100.00
Upside-18.70%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.55%9.40%2,541.872,354.012,354.012,354.012,354.012,354.012,354.011,177.011,129.931,082.85
YoY Growth--7.98%0.00%0.00%0.00%0.00%0.00%100.00%4.17%4.35%4.58%
Dividend Yield--3.95%3.90%4.26%3.30%2.88%2.94%2.36%1.19%1.26%1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)180,788.46
(-) Cash Dividends Paid (M)91,311.41
(=) Cash Retained (M)89,477.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)36,157.6922,598.5613,559.13
Cash Retained (M)89,477.0589,477.0589,477.05
(-) Cash Required (M)-36,157.69-22,598.56-13,559.13
(=) Excess Retained (M)53,319.3666,878.5075,917.92
(/) Shares Outstanding (M)35.9135.9135.91
(=) Excess Retained per Share1,484.931,862.552,114.29
LTM Dividend per Share2,543.002,543.002,543.00
(+) Excess Retained per Share1,484.931,862.552,114.29
(=) Adjusted Dividend4,027.934,405.544,657.29
WACC / Discount Rate10.34%10.34%10.34%
Growth Rate3.02%4.02%5.02%
Fair Value$56,717.96$72,554.28$92,003.76
Upside / Downside-32.56%-13.73%9.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)180,788.46188,059.01195,621.96203,489.06211,672.53220,185.12226,790.67
Payout Ratio50.51%58.41%66.30%74.20%82.10%90.00%92.50%
Projected Dividends (M)91,311.41109,837.48129,705.95150,994.84173,786.25198,166.61209,781.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.34%10.34%10.34%
Growth Rate3.02%4.02%5.02%
Year 1 PV (M)98,589.5499,546.52100,503.50
Year 2 PV (M)104,501.00106,539.57108,597.83
Year 3 PV (M)109,195.04112,405.78115,678.85
Year 4 PV (M)112,807.12117,251.25121,825.41
Year 5 PV (M)115,460.08121,173.61127,111.12
PV of Terminal Value (M)1,665,712.051,748,139.671,833,798.59
Equity Value (M)2,206,264.832,305,056.382,407,515.29
Shares Outstanding (M)35.9135.9135.91
Fair Value$61,443.86$64,195.18$67,048.63
Upside / Downside-26.94%-23.67%-20.28%

High-Yield Dividend Screener

« Prev Page 65 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603060.SSChina Testing & Certification International Group Co.,Ltd.2.34%$0.1465.87%
603527.SSAnhui Zhongyuan New Materials Co., Ltd.2.34%$0.2660.72%
6239.TNagaoka International Corporation2.34%$33.9030.69%
7277.KLDialog Group Berhad2.34%$0.0478.99%
7708.TWOFamily International Gourmet Co. Ltd.2.34%$2.2440.19%
7947.TFP Corporation2.34%$61.4735.92%
7966.TLINTEC Corporation2.34%$103.3453.86%
ENGI11.SAEnergisa S.A.2.34%$1.1076.21%
IHG.LInterContinental Hotels Group PLC2.34%$3.2837.32%
JR.BKJ.R.W. Utility Public Company Limited2.34%$0.0436.34%
SMRA.JKPT Summarecon Agung Tbk2.34%$8.9915.00%
002056.SZHengdian Group DMEGC Magnetics Co. ,Ltd2.33%$0.4530.92%
002538.SZAnhui Sierte Fertilizer industry Ltd. ,company2.33%$0.1557.55%
0QMR.LBELIMO Holding AG2.33%$17.9969.21%
1322.SRAl Masane Al Kobra Mining Company2.33%$2.0873.41%
300743.SZHangzhou Todaytec Digital Co., Ltd2.33%$0.5271.84%
601566.SSJoeone Co., Ltd.2.33%$0.3150.03%
605319.SSWuxi Zhenhua Auto Parts Co., Ltd.2.33%$0.4937.82%
GIMB.BRGimv N.V.2.33%$1.029.10%
MOSHI.BKMoshi Moshi Retail Corporation Public Company Limited2.33%$0.8143.67%
002939.SZChina Great Wall Securities Co.,Ltd.2.32%$0.2439.54%
004360.KSSebang Co., Ltd2.32%$325.9511.33%
1283.HKAccel Group Holdings Limited2.32%$0.0437.03%
2301.TGakujo Co., Ltd.2.32%$40.6128.97%
4887.TSawai Group Holdings Co., Ltd.2.32%$54.7464.15%
600079.SSHumanwell Healthcare (Group) Co.,Ltd.2.32%$0.4248.02%
600299.SSBluestar Adisseo Company2.32%$0.2146.81%
605158.SSZhejiang Huada New Materials Co., Ltd.2.32%$0.1957.15%
7287.TNippon Seiki Co., Ltd.2.32%$50.6031.92%
7914.TKyodo Printing Co., Ltd.2.32%$36.6727.27%
AZZA3.SAAzzas 2154 S.A.2.32%$0.5915.77%
HUFV-A.STHufvudstaden AB (publ)2.32%$2.8251.40%
002043.SZDeHua TB New Decoration Material Co.,Ltd2.31%$0.3337.20%
1214.SRAl Hassan Ghazi Ibrahim Shaker Company2.31%$0.5034.65%
300832.SZShenzhen New Industries Biomedical Engineering Co., Ltd.2.31%$1.3061.96%
600233.SSYTO Express Group Co.,Ltd.2.31%$0.3832.72%
6277.THosokawa Micron Corporation2.31%$130.2442.63%
6728.TULVAC, Inc.2.31%$163.6955.14%
9251.TAB&Company Co.,Ltd.2.31%$27.8639.35%
9783.TBenesse Holdings, Inc.2.31%$59.9889.83%
ALLEC.PACogelec S.A.2.31%$0.6746.99%
ELIT.JKPT Data Sinergitama Jaya Tbk2.31%$5.0034.02%
LUXF.BKLuxury Real Estate Investment Fund2.31%$0.2114.86%
STEC-R.BKSino-Thai Engineering and Construction Public Company Limited2.31%$0.1595.24%
000513.SZLivzon Pharmaceutical Group Inc.2.30%$0.7932.65%
000959.SZBeijing Shougang Co., Ltd.2.30%$0.1171.65%
002941.SZXinjiang Communications Construction Group Co., Ltd.2.30%$0.3643.85%
2838.TWUnion Bank of Taiwan2.30%$0.4536.18%
2947.TWOZhen Yu Hardware Co., Ltd.2.30%$1.9056.70%
2HRA.DEH&R GmbH & Co. KGaA2.30%$0.1045.84%