Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kyobo Securities Co ., Ltd (030610.KS)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

Valuation Snapshot

Stable Growth$37,741.11 - $208,731.61$72,648.64
Multi-Stage$46,408.75 - $51,019.85$48,670.33
Blended Fair Value$60,659.48
Current Price$9,150.00
Upside562.95%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-19.68%0.00%36.1528.93114.12190.57123.66108.1892.7352.2346.0930.73
YoY Growth--24.99%-74.65%-40.12%54.11%14.30%16.67%77.52%13.33%50.00%0.00%
Dividend Yield--0.62%0.57%2.25%2.49%1.57%1.83%0.97%0.53%0.49%0.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)121,581.83
(-) Cash Dividends Paid (M)8,159.39
(=) Cash Retained (M)113,422.44
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,316.3715,197.739,118.64
Cash Retained (M)113,422.44113,422.44113,422.44
(-) Cash Required (M)-24,316.37-15,197.73-9,118.64
(=) Excess Retained (M)89,106.0898,224.71104,303.80
(/) Shares Outstanding (M)112.88112.88112.88
(=) Excess Retained per Share789.36870.13923.99
LTM Dividend per Share72.2872.2872.28
(+) Excess Retained per Share789.36870.13923.99
(=) Adjusted Dividend861.64942.42996.27
WACC / Discount Rate5.10%5.10%5.10%
Growth Rate2.76%3.76%4.76%
Fair Value$37,741.11$72,648.64$208,731.61
Upside / Downside312.47%693.97%2,181.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)121,581.83126,149.39130,888.54135,805.73140,907.65146,201.23150,587.27
Payout Ratio6.71%23.37%40.03%56.68%73.34%90.00%92.50%
Projected Dividends (M)8,159.3929,479.6352,390.2576,980.68103,344.77131,581.11139,293.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.10%5.10%5.10%
Growth Rate2.76%3.76%4.76%
Year 1 PV (M)27,778.0628,048.3928,318.72
Year 2 PV (M)46,516.8747,426.6548,345.25
Year 3 PV (M)64,405.3166,303.9968,239.63
Year 4 PV (M)81,472.0284,690.0788,002.52
Year 5 PV (M)97,744.76102,594.36107,634.56
PV of Terminal Value (M)4,920,912.085,165,062.725,418,809.42
Equity Value (M)5,238,829.105,494,126.185,759,350.10
Shares Outstanding (M)112.88112.88112.88
Fair Value$46,408.75$48,670.33$51,019.85
Upside / Downside407.20%431.92%457.59%

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%