Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kukdo Chemical Co., Ltd. (007690.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$45,948.25 - $89,877.04$63,329.72
Multi-Stage$71,095.98 - $78,138.95$74,549.99
Blended Fair Value$68,939.85
Current Price$35,150.00
Upside96.13%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.32%5.34%1,124.721,335.782,136.16734.44938.28955.29970.62800.38996.71669.01
YoY Growth---15.80%-37.47%190.86%-21.72%-1.78%-1.58%21.27%-19.70%48.98%0.07%
Dividend Yield--3.84%3.59%4.67%1.30%1.82%3.29%2.63%1.78%2.70%1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)25,399.07
(-) Cash Dividends Paid (M)5,004.32
(=) Cash Retained (M)20,394.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,079.813,174.881,904.93
Cash Retained (M)20,394.7520,394.7520,394.75
(-) Cash Required (M)-5,079.81-3,174.88-1,904.93
(=) Excess Retained (M)15,314.9417,219.8718,489.82
(/) Shares Outstanding (M)8.908.908.90
(=) Excess Retained per Share1,721.021,935.092,077.80
LTM Dividend per Share562.36562.36562.36
(+) Excess Retained per Share1,721.021,935.092,077.80
(=) Adjusted Dividend2,283.382,497.452,640.16
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate1.32%2.32%3.32%
Fair Value$45,948.25$63,329.72$89,877.04
Upside / Downside30.72%80.17%155.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)25,399.0725,988.1826,590.9527,207.7027,838.7528,484.4529,338.98
Payout Ratio19.70%33.76%47.82%61.88%75.94%90.00%92.50%
Projected Dividends (M)5,004.328,774.1812,716.2316,836.4221,140.9025,636.0027,138.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate1.32%2.32%3.32%
Year 1 PV (M)8,169.328,249.958,330.58
Year 2 PV (M)11,023.4211,242.0911,462.91
Year 3 PV (M)13,588.9813,995.3314,409.69
Year 4 PV (M)15,886.9216,523.4617,178.95
Year 5 PV (M)17,936.8218,839.6219,778.42
PV of Terminal Value (M)566,059.92594,551.23624,178.40
Equity Value (M)632,665.37663,401.69695,338.96
Shares Outstanding (M)8.908.908.90
Fair Value$71,095.98$74,549.99$78,138.95
Upside / Downside102.26%112.09%122.30%

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%