Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Full Access

See Pricing Start Trial

Dongwon Metal Co., Ltd. (018500.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$15,551.81 - $49,138.39$25,016.88
Multi-Stage$15,608.73 - $17,120.02$16,350.19
Blended Fair Value$20,683.54
Current Price$1,296.00
Upside1,495.95%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS0.00%5.72%49.5719.830.000.000.000.000.000.0050.5652.39
YoY Growth--150.00%0.00%0.00%0.00%0.00%0.00%0.00%-100.00%-3.50%84.42%
Dividend Yield--3.76%1.13%0.00%0.00%0.00%0.00%0.00%0.00%1.73%1.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)28,292.13
(-) Cash Dividends Paid (M)7,025.73
(=) Cash Retained (M)21,266.40
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,658.433,536.522,121.91
Cash Retained (M)21,266.4021,266.4021,266.40
(-) Cash Required (M)-5,658.43-3,536.52-2,121.91
(=) Excess Retained (M)15,607.9717,729.8819,144.49
(/) Shares Outstanding (M)47.1547.1547.15
(=) Excess Retained per Share331.01376.02406.02
LTM Dividend per Share149.00149.00149.00
(+) Excess Retained per Share331.01376.02406.02
(=) Adjusted Dividend480.02525.02555.02
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.35%4.35%5.35%
Fair Value$15,551.81$25,016.88$49,138.39
Upside / Downside1,099.99%1,830.32%3,691.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)28,292.1329,522.4130,806.2032,145.8133,543.6735,002.3136,052.38
Payout Ratio24.83%37.87%50.90%63.93%76.97%90.00%92.50%
Projected Dividends (M)7,025.7311,179.0315,680.2620,551.8225,817.4131,502.0833,348.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.35%4.35%5.35%
Year 1 PV (M)10,392.4010,492.9610,593.52
Year 2 PV (M)13,551.1713,814.6814,080.73
Year 3 PV (M)16,511.4616,995.4117,488.72
Year 4 PV (M)19,282.3320,039.5420,818.83
Year 5 PV (M)21,872.4822,951.3424,072.37
PV of Terminal Value (M)654,373.23686,650.41720,188.89
Equity Value (M)735,983.06770,944.34807,243.04
Shares Outstanding (M)47.1547.1547.15
Fair Value$15,608.73$16,350.19$17,120.02
Upside / Downside1,104.38%1,161.59%1,220.99%

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%