Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Korea Shipbuilding & Offshore Engineering Co., Ltd. (009540.KS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$209,762.53 - $323,179.12$262,509.96
Multi-Stage$460,670.37 - $507,511.58$483,628.97
Blended Fair Value$373,069.47
Current Price$366,000.00
Upside1.93%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%-37.66%14.0942.3138.3151.14125.480.000.000.000.000.00
YoY Growth---66.69%10.44%-25.08%-59.24%0.00%0.00%0.00%0.00%0.00%-100.00%
Dividend Yield--0.01%0.04%0.05%0.06%0.09%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,684,653.36
(-) Cash Dividends Paid (M)433,974.82
(=) Cash Retained (M)1,250,678.55
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)336,930.67210,581.67126,349.00
Cash Retained (M)1,250,678.551,250,678.551,250,678.55
(-) Cash Required (M)-336,930.67-210,581.67-126,349.00
(=) Excess Retained (M)913,747.871,040,096.871,124,329.54
(/) Shares Outstanding (M)73.7373.7373.73
(=) Excess Retained per Share12,392.3614,105.9315,248.30
LTM Dividend per Share5,885.625,885.625,885.62
(+) Excess Retained per Share12,392.3614,105.9315,248.30
(=) Adjusted Dividend18,277.9919,991.5521,133.92
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate-2.00%-1.00%0.00%
Fair Value$209,762.53$262,509.96$323,179.12
Upside / Downside-42.69%-28.28%-11.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,684,653.361,667,806.831,651,128.761,634,617.471,618,271.301,602,088.581,650,151.24
Payout Ratio25.76%38.61%51.46%64.30%77.15%90.00%92.50%
Projected Dividends (M)433,974.82643,913.28849,609.581,051,127.571,248,530.231,441,879.731,526,389.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)598,284.96604,389.91610,494.86
Year 2 PV (M)733,467.39748,512.48763,710.32
Year 3 PV (M)843,135.81869,210.36895,817.02
Year 4 PV (M)930,511.78969,077.151,008,829.04
Year 5 PV (M)998,464.331,050,456.681,104,592.72
PV of Terminal Value (M)29,863,550.5331,418,614.8933,037,795.60
Equity Value (M)33,967,414.8035,660,261.4737,421,239.56
Shares Outstanding (M)73.7373.7373.73
Fair Value$460,670.37$483,628.97$507,511.58
Upside / Downside25.87%32.14%38.66%

High-Yield Dividend Screener

« Prev Page 9 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ATLOAmes National Corporation3.84%$0.8748.60%
FRMEFirst Merchants Corporation3.83%$1.4435.39%
PCARPACCAR Inc3.83%$4.2783.66%
0HJO.LAvalonBay Communities, Inc.3.82%$6.8684.26%
FEFirstEnergy Corp.3.82%$1.7375.49%
LXFRLuxfer Holdings PLC3.81%$0.5298.38%
LCIILCI Industries3.80%$4.7264.48%
NENNew England Realty Associates Limited Partnership3.78%$2.4473.23%
PAYXPaychex, Inc.3.78%$4.1091.97%
RGCORGC Resources, Inc.3.78%$0.8163.02%
UBSIUnited Bankshares, Inc.3.78%$1.4548.05%
SLVMSylvamo Corporation3.77%$1.8041.11%
CACCamden National Corporation3.75%$1.6147.99%
ARCHArch Resources, Inc.3.74%$5.0450.87%
USBU.S. Bancorp3.74%$2.0243.68%
WSRWhitestone REIT3.74%$0.5260.32%
FDBCFidelity D & D Bancorp, Inc.3.73%$1.6135.71%
WNCWabash National Corporation3.73%$0.335.38%
VLYValley National Bancorp3.72%$0.4347.26%
GHLDGuild Holdings Company3.71%$0.7436.91%
FNFFidelity National Financial, Inc.3.69%$2.0046.79%
IPARInter Parfums, Inc.3.68%$3.1561.47%
WSBFWaterstone Financial, Inc.3.68%$0.6145.57%
AROWArrow Financial Corporation3.66%$1.1554.67%
ASIXAdvanSix Inc.3.66%$0.6332.72%
ASRVAmeriServ Financial, Inc.3.66%$0.1278.81%
CVGWCalavo Growers, Inc.3.66%$0.8071.92%
OXYOccidental Petroleum Corporation3.65%$1.5575.62%
FMAOFarmers & Merchants Bancorp, Inc.3.64%$0.8937.59%
LNKBLINKBANCORP, Inc.3.64%$0.3029.21%
BHRBBurke & Herbert Bank & Trust Company3.63%$2.2431.71%
EOGEOG Resources, Inc.3.63%$3.9038.34%
FITBFifth Third Bancorp3.61%$1.7247.89%
LNCLincoln National Corporation3.61%$1.6314.98%
MCBSMetroCity Bankshares, Inc.3.61%$0.9536.60%
OZKBank OZK3.61%$1.7026.69%
PCBPCB Bancorp3.61%$0.7831.72%
SFDSMITHFIELD FOODS INC3.60%$0.8036.46%
0HOB.LH&R Block, Inc.3.59%$1.5433.12%
ASBAssociated Banc-Corp3.59%$0.9287.56%
PLOWDouglas Dynamics, Inc.3.59%$1.1866.47%
EXCExelon Corporation3.58%$1.5756.50%
MCMoelis & Company3.58%$2.5585.89%
TIPTTiptree Inc.3.57%$0.6449.10%
BPRNPrinceton Bancorp, Inc.3.56%$1.2046.56%
EVRGEvergy, Inc.3.56%$2.6071.71%
CZFSCitizens Financial Services, Inc.3.55%$1.9727.82%
CNO-PACNO Financial Group, Inc. 5.1253.54%$0.6722.53%
NBTBNBT Bancorp Inc.3.54%$1.4746.30%
0JQQ.LArcher-Daniels-Midland Company3.53%$2.0382.76%