Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Songwon Industrial Co., Ltd. (004430.KS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$28,931.46 - $155,216.68$52,389.54
Multi-Stage$26,504.36 - $29,065.44$27,760.91
Blended Fair Value$40,075.22
Current Price$9,860.00
Upside306.44%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.34%13.58%250.44500.87200.35120.21150.26160.28140.24140.2470.1260.10
YoY Growth---50.00%150.00%66.67%-20.00%-6.25%14.29%0.00%100.00%16.67%-14.29%
Dividend Yield--2.12%3.54%1.07%0.53%0.74%1.75%0.75%0.46%0.37%0.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,432.00
(-) Cash Dividends Paid (M)7,200.00
(=) Cash Retained (M)14,232.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,286.402,679.001,607.40
Cash Retained (M)14,232.0014,232.0014,232.00
(-) Cash Required (M)-4,286.40-2,679.00-1,607.40
(=) Excess Retained (M)9,945.6011,553.0012,624.60
(/) Shares Outstanding (M)23.9623.9623.96
(=) Excess Retained per Share415.12482.21526.94
LTM Dividend per Share300.52300.52300.52
(+) Excess Retained per Share415.12482.21526.94
(=) Adjusted Dividend715.64782.74827.46
WACC / Discount Rate6.18%6.18%6.18%
Growth Rate3.62%4.62%5.62%
Fair Value$28,931.46$52,389.54$155,216.68
Upside / Downside193.42%431.33%1,474.21%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,432.0022,421.4123,456.5024,539.3725,672.2426,857.4027,663.12
Payout Ratio33.59%44.88%56.16%67.44%78.72%90.00%92.50%
Projected Dividends (M)7,200.0010,061.7713,172.4116,548.8320,208.9124,171.6625,588.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.18%6.18%6.18%
Growth Rate3.62%4.62%5.62%
Year 1 PV (M)9,385.609,476.189,566.76
Year 2 PV (M)11,461.4911,683.7811,908.22
Year 3 PV (M)13,431.6913,824.3414,224.57
Year 4 PV (M)15,300.0915,899.3416,516.02
Year 5 PV (M)17,070.4717,910.2618,782.78
PV of Terminal Value (M)568,348.75596,308.84625,358.66
Equity Value (M)634,998.09665,102.74696,357.01
Shares Outstanding (M)23.9623.9623.96
Fair Value$26,504.36$27,760.91$29,065.44
Upside / Downside168.81%181.55%194.78%

High-Yield Dividend Screener

« Prev Page 77 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EFN-PA.TOElement Fleet Management Corp.1.77%$0.4438.48%
RMS.AXRamelius Resources Limited1.77%$0.0712.68%
RSTIP.MERosseti, Public Joint Stock Company1.77%$0.025.65%
TRIThomson Reuters Corporation1.77%$2.2457.46%
UFOE.JKPT Damai Sejahtera Abadi Tbk1.77%$3.2616.08%
002073.SZMesnac Co., Ltd.1.76%$0.1431.34%
068290.KSSamsung Publishing Co., Ltd1.76%$199.5321.01%
0EWR.Linit innovation in traffic systems SE1.76%$0.8047.67%
300923.SZYeal Electric Co.,Ltd1.76%$0.4571.34%
600019.SSBaoshan Iron & Steel Co., Ltd.1.76%$0.1329.23%
600176.SSChina Jushi Co., Ltd.1.76%$0.3034.66%
603225.SSXinfengming Group Co., Ltd.1.76%$0.3448.02%
7269.TSuzuki Motor Corporation1.76%$41.0219.60%
7556.TWOYeedex Electronic Corporation1.76%$2.9043.54%
AWRD.STAwardit AB (publ)1.76%$2.3082.26%
AXSAXIS Capital Holdings Limited1.76%$1.8414.40%
KCR.HEKonecranes Plc1.76%$1.6533.86%
SY1.DESymrise AG1.76%$1.2033.09%
VINTE.MXVinte Viviendas Integrales, S.A.B. de C.V.1.76%$0.5714.97%
002350.KSNexen Tire Corporation1.75%$130.258.28%
003019.SZTES Touch Embedded Solutions (Xiamen) Co., Ltd.1.75%$0.5854.54%
300951.SZShenzhen Bsc Technology Co.,Ltd.1.75%$0.6051.92%
301156.SZShanghai Menon Animal Nutrition Technology Co., Ltd.1.75%$0.3173.33%
3242.TUrbanet Corporation Co.,Ltd.1.75%$10.029.72%
603045.SSFuda Alloy Materials Co.,Ltd1.75%$0.3478.02%
7512.TAeon Hokkaido Corporation1.75%$15.9769.82%
ICC.BKI.C.C. International Public Company Limited1.75%$0.4329.50%
IMD.AXImdex Limited1.75%$0.0637.34%
KRI.ATKri-Kri Milk Industry S.A.1.75%$0.3541.81%
PEAB-B.STPeab AB (publ)1.75%$1.5126.14%
SIMP.JKPT Salim Ivomas Pratama Tbk1.75%$10.008.73%
001820.KSSAMWHA CAPACITOR Co.,LTD1.74%$525.0939.85%
006260.KSLS Corp.1.74%$3,619.1044.44%
006880.KSSingsong Holdings Co.,Ltd.1.74%$119.6228.35%
030520.KQHancom Inc.1.74%$409.9476.57%
243070.KQHuons Co., Ltd.1.74%$475.6315.69%
300488.SZEST Tools Co., Ltd1.74%$0.5763.18%
300787.SZAnfu CE LINK Limited1.74%$0.2056.29%
316140.KSWoori Financial Group Inc.1.74%$487.0211.05%
603817.SSFujian Haixia Environmental Protection Group Co.,Ltd.1.74%$0.1232.99%
603885.SSJuneyao Airlines Co., Ltd1.74%$0.2676.13%
688566.SSJiangsu Jibeier Pharmaceutical Co., Ltd.1.74%$0.5242.91%
CRLA.PACaisse Régionale de Crédit Agricole Mutuel du Languedoc Société coopérative1.74%$1.417.62%
IVG.MIIveco Group N.V.1.74%$0.3327.33%
LTX.WALentex S.A.1.74%$0.1231.81%
MICE.JKPT Multi Indocitra Tbk1.74%$10.0013.08%
1334.HKRuichang Intl1.73%$0.0276.84%
4689.TLY Corporation1.73%$7.2024.40%
603926.SSZhejiang Tieliu Clutch Co., Ltd.1.73%$0.3066.82%
688533.SSSuzhou Sonavox Electronics Co., Ltd.1.73%$0.5045.54%