Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Daelim B&Co Co.,Ltd. (005750.KS)

Company Dividend Discount ModelIndustry: ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$12,916.04 - $71,758.24$23,533.29
Multi-Stage$10,148.62 - $11,115.87$10,623.27
Blended Fair Value$17,078.28
Current Price$4,265.00
Upside300.43%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-5.96%6.20%110.52110.52130.61131.48129.31150.25150.71130.61121.4491.40
YoY Growth--0.00%-15.38%-0.66%1.68%-13.94%-0.31%15.38%7.55%32.87%50.92%
Dividend Yield--2.81%2.89%3.86%1.71%1.99%5.50%2.79%2.25%1.55%0.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,526.62
(-) Cash Dividends Paid (M)2,500.84
(=) Cash Retained (M)4,025.79
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,305.32815.83489.50
Cash Retained (M)4,025.794,025.794,025.79
(-) Cash Required (M)-1,305.32-815.83-489.50
(=) Excess Retained (M)2,720.463,209.963,536.29
(/) Shares Outstanding (M)16.5916.5916.59
(=) Excess Retained per Share163.94193.44213.11
LTM Dividend per Share150.71150.71150.71
(+) Excess Retained per Share163.94193.44213.11
(=) Adjusted Dividend314.65344.15363.82
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate4.20%5.20%6.20%
Fair Value$12,916.04$23,533.29$71,758.24
Upside / Downside202.84%451.78%1,582.49%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,526.626,865.977,222.967,598.517,993.588,409.208,661.48
Payout Ratio38.32%48.65%58.99%69.33%79.66%90.00%92.50%
Projected Dividends (M)2,500.843,340.574,260.865,267.826,367.977,568.288,011.87

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate4.20%5.20%6.20%
Year 1 PV (M)3,099.943,129.693,159.44
Year 2 PV (M)3,669.143,739.903,811.34
Year 3 PV (M)4,209.514,331.874,456.58
Year 4 PV (M)4,722.104,906.005,095.22
Year 5 PV (M)5,207.935,462.675,727.29
PV of Terminal Value (M)147,496.62154,711.39162,205.76
Equity Value (M)168,405.23176,281.52184,455.63
Shares Outstanding (M)16.5916.5916.59
Fair Value$10,148.62$10,623.27$11,115.87
Upside / Downside137.95%149.08%160.63%

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%