Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Woosung Co., Ltd. (006980.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$370,348.25 - $1,993,172.70$727,617.06
Multi-Stage$288,331.21 - $316,390.74$302,097.98
Blended Fair Value$514,857.52
Current Price$16,710.00
Upside2,981.13%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%-5.00%299.970.00149.99150.25150.250.00250.41250.41250.41500.82
YoY Growth--0.00%-100.00%-0.17%0.00%0.00%-100.00%0.00%0.00%-50.00%0.00%
Dividend Yield--2.07%0.00%0.64%0.51%0.37%0.00%0.90%0.78%0.40%1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)26,084.64
(-) Cash Dividends Paid (M)770.03
(=) Cash Retained (M)25,314.62
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,216.933,260.581,956.35
Cash Retained (M)25,314.6225,314.6225,314.62
(-) Cash Required (M)-5,216.93-3,260.58-1,956.35
(=) Excess Retained (M)20,097.6922,054.0323,358.27
(/) Shares Outstanding (M)2.572.572.57
(=) Excess Retained per Share7,829.258,591.379,099.44
LTM Dividend per Share299.97299.97299.97
(+) Excess Retained per Share7,829.258,591.379,099.44
(=) Adjusted Dividend8,129.228,891.349,399.41
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate4.03%5.03%6.03%
Fair Value$370,348.25$727,617.06$1,993,172.70
Upside / Downside2,116.33%4,254.38%11,828.02%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)26,084.6427,395.7728,772.8030,219.0531,738.0033,333.2934,333.29
Payout Ratio2.95%20.36%37.77%55.18%72.59%90.00%92.50%
Projected Dividends (M)770.035,578.2210,867.8416,675.1223,038.7429,999.9631,758.29

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate4.03%5.03%6.03%
Year 1 PV (M)5,197.185,247.145,297.10
Year 2 PV (M)9,433.799,616.049,800.03
Year 3 PV (M)13,486.0213,878.6914,278.91
Year 4 PV (M)17,359.8218,037.0218,733.85
Year 5 PV (M)21,060.9922,092.9323,164.93
PV of Terminal Value (M)673,608.42706,613.70740,900.22
Equity Value (M)740,146.22775,485.51812,175.03
Shares Outstanding (M)2.572.572.57
Fair Value$288,331.21$302,097.98$316,390.74
Upside / Downside1,625.50%1,707.89%1,793.42%

High-Yield Dividend Screener

« Prev Page 8 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
035810.KQEASY HOLDINGS Co., Ltd.9.64%$435.2887.39%
0623.HKSinoMedia Holding Limited9.64%$0.1944.98%
ITSA3.SAItaúsa S.A.9.64%$1.1780.68%
MFG.AXMagellan Financial Group Limited9.64%$0.9634.94%
PMTA.BKPM Thoresen Asia Holdings Public Company Limited9.64%$0.9860.98%
2989.TTokaido REIT, Inc.9.63%$11,143.4889.54%
SBMO.ASSBM Offshore N.V.9.63%$2.3853.44%
0576.HKZhejiang Expressway Co., Ltd.9.62%$0.6974.90%
INVEST.HEInvestors House Oyj9.62%$0.3663.41%
MFEC.BKMFEC Public Company Limited9.62%$0.5094.79%
PIKK.MEPJSC PIK-specialized homebuilder9.61%$45.9431.14%
6868.HKTenfu (Cayman) Holdings Company Limited9.60%$0.2693.07%
601077.SSChongqing Rural Commercial Bank Co., Ltd.9.58%$0.6286.18%
SIQ.AXSmartgroup Corporation Ltd9.58%$0.8777.09%
5012.KLTa Ann Holdings Berhad9.57%$0.4093.61%
PAC.AXPacific Current Group Limited9.57%$0.9623.44%
MTO.AXMotorCycle Holdings Limited9.56%$0.3068.86%
HME.VHemisphere Energy Corporation9.55%$0.1957.92%
0382.HKEdvantage Group Holdings Limited9.54%$0.1412.43%
0OQQ.LInfotel S.A.9.54%$4.0386.81%
VIE.PAVeolia Environnement S.A.9.53%$2.8797.23%
0QJX.LEFG International AG9.52%$1.8196.44%
601998.SSChina CITIC Bank Corporation Limited9.51%$0.7368.88%
0752.HKPico Far East Holdings Limited9.50%$0.2545.55%
MRN.PAMersen S.A.9.50%$2.3045.40%
MTS.AXMetcash Limited9.50%$0.3164.02%
SYNE3.SASYN prop e tech S.A.9.50%$0.4659.20%
TEXF.BRTexaf S.A.9.50%$3.4063.35%
601997.SSBank of Guiyang Co.,Ltd.9.49%$0.5639.86%
WMA.AXWam Alternative Assets Limited9.49%$0.109.12%
0135.HKKunlun Energy Company Limited9.48%$0.7052.47%
SC-R.BKSC Asset Corporation Public Company Limited9.47%$0.1648.63%
0DLI.LAcomo N.V.9.45%$2.4067.74%
AFYAAfya Limited9.45%$1.4117.69%
BBRI.JKPT Bank Rakyat Indonesia (Persero) Tbk9.44%$343.6092.61%
TEKA.BKTeka Construction Public Company Limited9.44%$0.1696.55%
8964.TFrontier Real Estate Investment Corporation9.39%$8,736.6196.39%
ALLA.BKAlla Public Company Limited9.39%$0.1177.39%
4333.SRTaleem REIT Fund9.38%$0.9670.19%
SHL.AXSonic Healthcare Limited9.38%$2.1198.90%
TQM-R.BKTQM Alpha Public Company Limited9.37%$1.0882.74%
0882.HKTianjin Development Holdings Limited9.36%$0.2321.27%
0O84.LDNB Bank ASA9.36%$17.5255.97%
4339.SRDerayah Financial - Derayah Reit Fund9.36%$0.4982.63%
601390.SSChina Railway Group Limited9.35%$0.5150.32%
CPACopa Holdings, S.A.9.35%$11.3970.44%
BRSR3.SABanco do Estado do Rio Grande do Sul S.A.9.34%$1.5649.87%
RET.BRRetail Estates N.V.9.34%$5.9746.68%
0265.HKGangyu Smart Urban Services Holdings Limited9.33%$0.1868.15%
KGKC.MEPJSC Kurgan Generation Company9.33%$4.0370.77%