Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

TS Corporation (001790.KS)

Company Dividend Discount ModelIndustry: Food ConfectionersSector: Consumer Defensive

Valuation Snapshot

Stable Growth$110,991.05 - $130,766.50$122,547.25
Multi-Stage$31,610.44 - $34,659.11$33,106.48
Blended Fair Value$77,826.86
Current Price$2,855.00
Upside2,625.98%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.33%11.70%126.33131.81120.8591.7470.7556.8256.8263.6945.1455.13
YoY Growth---4.16%9.06%31.74%29.66%24.53%0.00%-10.79%41.09%-18.11%31.95%
Dividend Yield--4.63%4.14%4.53%3.17%2.31%3.61%2.72%2.81%1.83%2.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)57,743.26
(-) Cash Dividends Paid (M)11,333.38
(=) Cash Retained (M)46,409.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,548.657,217.914,330.74
Cash Retained (M)46,409.8946,409.8946,409.89
(-) Cash Required (M)-11,548.65-7,217.91-4,330.74
(=) Excess Retained (M)34,861.2339,191.9842,079.14
(/) Shares Outstanding (M)87.8187.8187.81
(=) Excess Retained per Share397.01446.33479.21
LTM Dividend per Share129.07129.07129.07
(+) Excess Retained per Share397.01446.33479.21
(=) Adjusted Dividend526.07575.39608.27
WACC / Discount Rate5.15%5.15%5.15%
Growth Rate5.49%6.49%7.49%
Fair Value$110,991.05$122,547.25$130,766.50
Upside / Downside3,787.60%4,192.37%4,480.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)57,743.2661,490.7165,481.3669,731.0074,256.4379,075.5681,447.83
Payout Ratio19.63%33.70%47.78%61.85%75.93%90.00%92.50%
Projected Dividends (M)11,333.3820,723.4431,284.5843,129.2356,379.5271,168.0075,339.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.15%5.15%5.15%
Growth Rate5.49%6.49%7.49%
Year 1 PV (M)19,522.6419,707.7119,892.78
Year 2 PV (M)27,764.1128,292.9928,826.86
Year 3 PV (M)36,058.0337,093.2338,148.05
Year 4 PV (M)44,404.6546,112.4947,869.13
Year 5 PV (M)52,804.2155,354.9358,003.27
PV of Terminal Value (M)2,595,159.152,720,518.602,850,676.32
Equity Value (M)2,775,712.792,907,079.943,043,416.41
Shares Outstanding (M)87.8187.8187.81
Fair Value$31,610.44$33,106.48$34,659.11
Upside / Downside1,007.20%1,059.60%1,113.98%

High-Yield Dividend Screener

« Prev Page 73 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0FNZ.LPonsse Oyj1.93%$0.5025.56%
5278.TWOSunfun Info Co., Ltd.1.93%$0.6163.56%
7080.TSportsfield Co., Ltd.1.93%$15.8818.18%
CROS.PACrosswood S.A.1.93%$0.2160.81%
SALFACORP.SNSalfaCorp S.A.1.93%$23.4829.64%
004770.KSSunny Electronics Corp.1.92%$30.3025.98%
0083.HKSino Land Company Limited1.92%$0.2021.48%
114090.KSGrand Korea Leisure Co., Ltd.1.92%$281.6139.11%
200880.KSSeoyon E-Hwa Co., Ltd.1.92%$250.046.17%
2874.TYokorei Co.,Ltd.1.92%$24.2572.26%
600642.SSShenergy Company Limited1.92%$0.1518.42%
600995.SSChina Southern Power Grid Energy Storage Co., Ltd.1.92%$0.2450.98%
603158.SSChangzhou Tenglong AutoPartsCo.,Ltd.1.92%$0.2063.30%
603214.SSShanghai Aiyingshi Co.,Ltd1.92%$0.3341.13%
603298.SSHangcha Group Co., Ltd1.92%$0.5130.38%
603725.SSGuangdong Tianan New Material Co., Ltd.1.92%$0.1845.17%
605162.SSZhejiang Xinzhonggang Thermal Power Co., Ltd.1.92%$0.1650.25%
AAK.STAAK AB (publ.)1.92%$4.9838.08%
NYF.STNyfosa AB (publ)1.92%$1.4048.74%
PAS.WAPassus S.A.1.92%$2.2617.62%
300303.SZShenzhen Jufei Optoelectronics Co., Ltd.1.91%$0.1357.25%
301552.SZHebei Keli Automobile Equipment Co., Ltd.1.91%$0.7143.10%
4303.TWOHsinLi Chemical Industrial Corp.1.91%$1.167.73%
600717.SSTianjin Port Co., Ltd.1.91%$0.0928.13%
603269.SSJiangsu Seagull Cooling Tower Co.,Ltd.1.91%$0.2570.74%
603733.SSXianhe Co.,Ltd.1.91%$0.4636.40%
KRN.DEKrones AG1.91%$2.6028.35%
NKNC.MEPJSC Nizhnekamskneftekhim1.91%$1.496.74%
TFFIF.BKThailand Future Fund1.91%$0.125.95%
002970.SZStreamax Technology Co., Ltd.1.90%$0.9247.47%
088350.KSHanwha Life Insurance Co., Ltd.1.90%$61.916.15%
2547.TWRadium Life Tech. Co., Ltd.1.90%$0.208.24%
300760.SZShenzhen Mindray Bio-Medical Electronics Co., Ltd.1.90%$3.6251.04%
600323.SSGrandblue Environment Co., Ltd.1.90%$0.5423.47%
603806.SSHangzhou First Applied Material Co., Ltd.1.90%$0.2793.87%
ANE.MCCorporación Acciona Energías Renovables, S.A.1.90%$0.4419.14%
ARML3.SAArmac Locação, Logística e Serviços S.A.1.90%$0.0955.38%
CRSN.JKPT Carsurin Tbk1.90%$2.3524.82%
CSAB3.SACompanhia de Seguros Alianca da Bahia1.90%$0.5829.45%
GFNORTEO.MXGrupo Financiero Banorte, S.A.B. de C.V.1.90%$3.2617.54%
GULF-R.BKGulf Energy Development Public Company Limited1.90%$0.7914.96%
RDOR3.SARede D'Or São Luiz S.A.1.90%$0.7738.15%
300119.SZTianjin Ringpu Bio-Technology Co.,Ltd.1.89%$0.3538.42%
3305.TWShenmao Technology Inc1.89%$2.0572.44%
4150.SRArriyadh Development Co.1.89%$0.4342.09%
4203.TSumitomo Bakelite Company Limited1.89%$97.8443.46%
5053.KLOSK Holdings Berhad1.89%$0.0311.22%
6376.TNikkiso Co., Ltd.1.89%$29.9428.66%
ADMCM.HEAdmicom Oyj1.89%$0.8141.55%
MMK.VIMayr-Melnhof Karton AG1.89%$1.8015.04%