Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

SK Chemicals Co.,Ltd (285130.KS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$80,508.53 - $171,412.16$114,460.60
Multi-Stage$110,246.29 - $121,025.42$115,533.54
Blended Fair Value$114,997.07
Current Price$57,900.00
Upside98.61%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS27.27%0.00%916.301,552.323,492.621,358.37312.03274.430.000.000.000.00
YoY Growth---40.97%-55.55%157.12%335.33%13.70%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--2.33%2.47%4.69%1.00%0.19%0.49%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)85,108.49
(-) Cash Dividends Paid (M)26,990.86
(=) Cash Retained (M)58,117.63
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)17,021.7010,638.566,383.14
Cash Retained (M)58,117.6358,117.6358,117.63
(-) Cash Required (M)-17,021.70-10,638.56-6,383.14
(=) Excess Retained (M)41,095.9347,479.0751,734.49
(/) Shares Outstanding (M)19.2519.2519.25
(=) Excess Retained per Share2,134.882,466.482,687.54
LTM Dividend per Share1,402.141,402.141,402.14
(+) Excess Retained per Share2,134.882,466.482,687.54
(=) Adjusted Dividend3,537.023,868.624,089.68
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate2.00%3.00%4.00%
Fair Value$80,508.53$114,460.60$171,412.16
Upside / Downside39.05%97.69%196.05%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)85,108.4987,665.7190,299.7793,012.9895,807.7198,686.41101,647.00
Payout Ratio31.71%43.37%55.03%66.69%78.34%90.00%92.50%
Projected Dividends (M)26,990.8638,021.3049,690.2462,026.0775,058.3488,817.7694,023.47

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate2.00%3.00%4.00%
Year 1 PV (M)35,358.7835,705.4236,052.06
Year 2 PV (M)42,974.5843,821.3144,676.30
Year 3 PV (M)49,886.7351,368.3552,879.02
Year 4 PV (M)56,140.9958,375.0860,675.20
Year 5 PV (M)61,780.4764,868.7568,079.31
PV of Terminal Value (M)1,876,072.001,969,852.932,067,347.25
Equity Value (M)2,122,213.552,223,991.842,329,709.13
Shares Outstanding (M)19.2519.2519.25
Fair Value$110,246.29$115,533.54$121,025.42
Upside / Downside90.41%99.54%109.02%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%