Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Daewoong Co., Ltd. (003090.KS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$159,301.23 - $397,209.86$372,235.30
Multi-Stage$60,658.50 - $66,478.65$63,514.69
Blended Fair Value$217,875.00
Current Price$23,050.00
Upside845.23%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.67%-0.64%200.46198.61101.68103.89105.64105.64105.64187.83200.14200.14
YoY Growth--0.93%95.33%-2.13%-1.66%0.00%0.00%-43.76%-6.15%0.00%-6.41%
Dividend Yield--1.07%0.98%0.67%0.33%0.32%0.94%0.53%0.89%1.91%1.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)81,847.11
(-) Cash Dividends Paid (M)8,632.98
(=) Cash Retained (M)73,214.13
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16,369.4210,230.896,138.53
Cash Retained (M)73,214.1373,214.1373,214.13
(-) Cash Required (M)-16,369.42-10,230.89-6,138.53
(=) Excess Retained (M)56,844.7162,983.2467,075.60
(/) Shares Outstanding (M)40.8840.8840.88
(=) Excess Retained per Share1,390.541,540.701,640.81
LTM Dividend per Share211.18211.18211.18
(+) Excess Retained per Share1,390.541,540.701,640.81
(=) Adjusted Dividend1,601.721,751.881,851.99
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate5.24%6.24%7.24%
Fair Value$159,301.23$372,235.30$397,209.86
Upside / Downside591.11%1,514.90%1,623.25%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)81,847.1186,953.4992,378.4698,141.88104,264.87110,769.88114,092.98
Payout Ratio10.55%26.44%42.33%58.22%74.11%90.00%92.50%
Projected Dividends (M)8,632.9822,988.9039,102.5257,137.3077,270.2299,692.89105,536.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate5.24%6.24%7.24%
Year 1 PV (M)21,423.4621,627.0321,830.60
Year 2 PV (M)33,958.4434,606.8635,261.42
Year 3 PV (M)46,241.7347,572.4948,928.54
Year 4 PV (M)58,277.1160,523.9262,835.08
Year 5 PV (M)70,068.2973,461.1776,984.23
PV of Terminal Value (M)2,249,731.462,358,669.032,471,786.33
Equity Value (M)2,479,700.502,596,460.512,717,626.20
Shares Outstanding (M)40.8840.8840.88
Fair Value$60,658.50$63,514.69$66,478.65
Upside / Downside163.16%175.55%188.41%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%