Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Daewoong pharmaceutical Co.,Ltd (069620.KS)

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

Valuation Snapshot

Stable Growth$283,407.90 - $1,268,243.65$661,416.82
Multi-Stage$312,986.86 - $344,029.13$328,212.56
Blended Fair Value$494,814.69
Current Price$144,000.00
Upside243.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.56%-0.64%672.79632.57577.26561.28538.23538.23538.23538.23627.94627.94
YoY Growth--6.36%9.58%2.85%4.28%0.00%0.00%0.00%-14.29%0.00%-12.50%
Dividend Yield--0.60%0.51%0.55%0.34%0.40%0.64%0.29%0.27%0.75%0.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)75,099.60
(-) Cash Dividends Paid (M)7,358.60
(=) Cash Retained (M)67,741.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)15,019.929,387.455,632.47
Cash Retained (M)67,741.0067,741.0067,741.00
(-) Cash Required (M)-15,019.92-9,387.45-5,632.47
(=) Excess Retained (M)52,721.0858,353.5562,108.53
(/) Shares Outstanding (M)11.5111.5111.51
(=) Excess Retained per Share4,582.355,071.915,398.28
LTM Dividend per Share639.59639.59639.59
(+) Excess Retained per Share4,582.355,071.915,398.28
(=) Adjusted Dividend5,221.945,711.496,037.86
WACC / Discount Rate4.92%4.92%4.92%
Growth Rate3.02%4.02%5.02%
Fair Value$283,407.90$661,416.82$1,268,243.65
Upside / Downside96.81%359.32%780.72%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)75,099.6078,121.7681,265.5484,535.8387,937.7291,476.5194,220.80
Payout Ratio9.80%25.84%41.88%57.92%73.96%90.00%92.50%
Projected Dividends (M)7,358.6020,185.7034,033.2648,962.6365,038.4682,328.8587,154.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.92%4.92%4.92%
Growth Rate3.02%4.02%5.02%
Year 1 PV (M)19,053.7419,238.6819,423.63
Year 2 PV (M)30,323.2830,914.8031,512.04
Year 3 PV (M)41,178.8142,389.5943,623.87
Year 4 PV (M)51,631.6153,665.6255,759.15
Year 5 PV (M)61,692.7064,745.4867,917.93
PV of Terminal Value (M)3,397,111.913,565,213.343,739,904.48
Equity Value (M)3,600,992.053,776,167.513,958,141.10
Shares Outstanding (M)11.5111.5111.51
Fair Value$312,986.86$328,212.56$344,029.13
Upside / Downside117.35%127.93%138.91%

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%