Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ST Pharm Co.,Ltd. (237690.KQ)

Company Dividend Discount ModelIndustry: Medical - PharmaceuticalsSector: Healthcare

Valuation Snapshot

Stable Growth$16,300.77 - $24,816.79$20,294.24
Multi-Stage$33,841.37 - $37,264.60$35,519.32
Blended Fair Value$27,906.78
Current Price$89,500.00
Upside-68.82%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.16%0.00%471.06471.06471.060.000.00467.23467.23462.93147.5352.48
YoY Growth--0.00%0.00%0.00%0.00%-100.00%0.00%0.93%213.79%181.11%0.00%
Dividend Yield--0.65%0.52%0.64%0.00%0.00%1.49%2.10%1.05%0.36%0.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)36,893.58
(-) Cash Dividends Paid (M)10,076.44
(=) Cash Retained (M)26,817.13
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7,378.724,611.702,767.02
Cash Retained (M)26,817.1326,817.1326,817.13
(-) Cash Required (M)-7,378.72-4,611.70-2,767.02
(=) Excess Retained (M)19,438.4222,205.4324,050.11
(/) Shares Outstanding (M)19.9619.9619.96
(=) Excess Retained per Share973.651,112.251,204.64
LTM Dividend per Share504.72504.72504.72
(+) Excess Retained per Share973.651,112.251,204.64
(=) Adjusted Dividend1,478.371,616.961,709.36
WACC / Discount Rate6.89%6.89%6.89%
Growth Rate-2.00%-1.00%0.00%
Fair Value$16,300.77$20,294.24$24,816.79
Upside / Downside-81.79%-77.32%-72.27%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)36,893.5836,524.6436,159.3935,797.8035,439.8235,085.4236,137.99
Payout Ratio27.31%39.85%52.39%64.92%77.46%90.00%92.50%
Projected Dividends (M)10,076.4414,554.9818,942.9423,241.6827,452.5531,576.8833,427.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.89%6.89%6.89%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)13,479.5013,617.0513,754.59
Year 2 PV (M)16,246.9516,580.2116,916.85
Year 3 PV (M)18,460.9619,031.8719,614.44
Year 4 PV (M)20,194.4321,031.4021,894.11
Year 5 PV (M)21,511.9822,632.1623,798.53
PV of Terminal Value (M)585,732.36616,232.80647,990.80
Equity Value (M)675,626.18709,125.49743,969.33
Shares Outstanding (M)19.9619.9619.96
Fair Value$33,841.37$35,519.32$37,264.60
Upside / Downside-62.19%-60.31%-58.36%

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%