Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Cheil Worldwide Inc. (030000.KS)

Company Dividend Discount ModelIndustry: Advertising AgenciesSector: Communication Services

Valuation Snapshot

Stable Growth$86,882.34 - $329,475.71$253,597.41
Multi-Stage$99,375.83 - $109,145.05$104,167.74
Blended Fair Value$178,882.57
Current Price$20,300.00
Upside781.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.51%0.00%1,048.151,091.48932.10830.39779.59729.67715.51317.79289.870.00
YoY Growth---3.97%17.10%12.25%6.52%6.84%1.98%125.15%9.63%0.00%0.00%
Dividend Yield--5.82%5.66%5.01%3.53%3.67%4.60%2.90%1.77%1.53%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)182,448.57
(-) Cash Dividends Paid (M)124,902.89
(=) Cash Retained (M)57,545.68
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)36,489.7122,806.0713,683.64
Cash Retained (M)57,545.6857,545.6857,545.68
(-) Cash Required (M)-36,489.71-22,806.07-13,683.64
(=) Excess Retained (M)21,055.9634,739.6143,862.03
(/) Shares Outstanding (M)107.57107.57107.57
(=) Excess Retained per Share195.74322.95407.75
LTM Dividend per Share1,161.131,161.131,161.13
(+) Excess Retained per Share195.74322.95407.75
(=) Adjusted Dividend1,356.881,484.081,568.89
WACC / Discount Rate4.61%4.61%4.61%
Growth Rate3.00%4.00%5.00%
Fair Value$86,882.34$253,597.41$329,475.71
Upside / Downside327.99%1,149.25%1,523.03%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)182,448.57189,751.84197,347.45205,247.10213,462.98222,007.72228,667.96
Payout Ratio68.46%72.77%77.08%81.38%85.69%90.00%92.50%
Projected Dividends (M)124,902.89138,077.45152,106.61167,037.67182,920.37199,806.95211,517.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.61%4.61%4.61%
Growth Rate3.00%4.00%5.00%
Year 1 PV (M)130,721.53131,990.63133,259.74
Year 2 PV (M)136,331.68138,991.67141,677.36
Year 3 PV (M)141,738.38145,906.77150,156.10
Year 4 PV (M)146,946.56152,736.70158,696.30
Year 5 PV (M)151,961.06159,482.22167,298.29
PV of Terminal Value (M)9,982,133.5110,476,189.7410,989,617.43
Equity Value (M)10,689,832.7011,205,297.7411,740,705.21
Shares Outstanding (M)107.57107.57107.57
Fair Value$99,375.83$104,167.74$109,145.05
Upside / Downside389.54%413.14%437.66%

High-Yield Dividend Screener

« Prev Page 75 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600283.SSQianjiang Water Resources Development Co., Ltd. Class A1.84%$0.1740.35%
600348.SSShan Xi Huayang Group New Energy Co.,Ltd.1.84%$0.1535.88%
601878.SSZheshang Securities Co., Ltd.1.84%$0.2035.18%
603339.SSSquare Technology Group Co.,Ltd1.84%$0.2445.85%
603351.SSNanjing Well Pharmaceutical Group Co.,Ltd.1.84%$0.4843.82%
603637.SSZhenhai Petrochemical Engineering Co. Ltd.1.84%$0.2051.47%
7160.KLPentamaster Corporation Berhad1.84%$0.0796.65%
E28.SIFrencken Group Limited1.84%$0.0328.64%
LATO-B.STInvestment AB Latour (publ)1.84%$4.0954.81%
0GXK.LVBG Group AB (publ)1.83%$7.2642.89%
3402.TToray Industries, Inc.1.83%$18.6947.76%
603726.SSZhejiang Langdi Group Co., Ltd.1.83%$0.4437.76%
AAG.DEAumann AG1.83%$0.2217.47%
CTPNV.ASCTP N.V.1.83%$0.3212.83%
G92.SIChina Aviation Oil (Singapore) Corporation Ltd1.83%$0.0330.20%
002083.SZSunvim Group Co.,Ltd1.82%$0.2263.82%
002393.SZTianjin Lisheng Pharmaceutical Co.,Ltd.1.82%$0.3926.18%
002906.SZForyou Corporation1.82%$0.5639.04%
008040.KSSajodongaone Co.,Ltd1.82%$19.8511.32%
023810.KSINFAC Corporation1.82%$179.9335.31%
4245.TDaiki Axis Co., Ltd.1.82%$12.3669.20%
4568.TDaiichi Sankyo Company, Limited1.82%$60.9238.27%
601956.SSHubei Donper Electromechanical Group Co., Ltd.1.82%$0.1363.00%
6238.TFURYU Corporation1.82%$19.4627.81%
688819.SSTianneng Battery Group Co., Ltd.1.82%$0.6140.50%
7917.TZACROS Corporation1.82%$21.0323.83%
8905.TAEON Mall Co., Ltd.1.82%$50.0279.78%
GAVA.MXAcosta Verde, S.A.B. de C.V.1.82%$3.2514.81%
H13.SIHo Bee Land Limited1.82%$0.0417.64%
RUG.STRugvista Group AB (publ)1.82%$1.2643.10%
SAMART.BKSamart Corporation Public Company Limited1.82%$0.1021.27%
002946.SZNew Hope Dairy Co., Ltd.1.81%$0.3341.97%
0OFP.ILNCC AB (publ)1.81%$3.9924.59%
2040.SRSaudi Ceramic Company1.81%$0.5086.31%
3260.TWOADATA Technology Co., Ltd.1.81%$5.0746.69%
5235SS.KLKLCC Property Holdings Berhad1.81%$0.1638.48%
5321.TWOUnited Recommend International Co., Ltd.1.81%$0.6783.04%
605088.SSGSP Automotive Group Wenzhou Co.,Ltd.1.81%$0.6542.04%
6271.TWTong Hsing Electronic Industries, Ltd.1.81%$2.4332.14%
6754.TAnritsu Corporation1.81%$40.6757.15%
HEBA-B.STHeba Fastighets AB (publ)1.81%$0.5533.11%
VRG.WAVRG S.A.1.81%$0.0922.39%
002552.SZBaoding Technology Co., Ltd.1.80%$0.3061.55%
002811.SZShenzhen Cheng Chung Design Co., Ltd.1.80%$0.2758.86%
0288.HKWH Group Limited1.80%$0.1682.20%
0YSU.LEpiroc AB (publ)1.80%$3.8053.30%
300272.SZCanature Health Technology Co., Ltd.1.80%$0.1382.69%
600461.SSJiangxi Hongcheng Environment Co.,Ltd.1.80%$0.1722.97%
600794.SSZhang Jia Gang Freetrade Science&Technology Group Co.,Ltd.1.80%$0.0799.64%
605099.SSCoCreation Grass Co., Ltd1.80%$0.6440.62%