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

Ticker

Industry

Sector

SHINSEGAE FOOD Inc. (031440.KS)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$94,465.23 - $179,929.60$128,894.29
Multi-Stage$152,491.88 - $167,675.64$159,937.76
Blended Fair Value$144,416.02
Current Price$40,300.00
Upside258.35%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%1.22%749.73749.96749.96749.96749.77749.74749.96599.97499.97750.26
YoY Growth---0.03%0.00%0.00%0.03%0.00%-0.03%25.00%20.00%-33.36%12.99%
Dividend Yield--2.55%1.96%1.67%0.97%1.01%1.59%0.80%0.48%0.33%0.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)23,755.69
(-) Cash Dividends Paid (M)3,485.62
(=) Cash Retained (M)20,270.08
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,751.142,969.461,781.68
Cash Retained (M)20,270.0820,270.0820,270.08
(-) Cash Required (M)-4,751.14-2,969.46-1,781.68
(=) Excess Retained (M)15,518.9417,300.6218,488.40
(/) Shares Outstanding (M)3.873.873.87
(=) Excess Retained per Share4,007.474,467.564,774.28
LTM Dividend per Share900.09900.09900.09
(+) Excess Retained per Share4,007.474,467.564,774.28
(=) Adjusted Dividend4,907.575,367.655,674.37
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate1.06%2.06%3.06%
Fair Value$94,465.23$128,894.29$179,929.60
Upside / Downside134.41%219.84%346.48%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)23,755.6924,244.9824,744.3525,254.0025,774.1526,305.0227,094.17
Payout Ratio14.67%29.74%44.80%59.87%74.93%90.00%92.50%
Projected Dividends (M)3,485.627,210.0211,086.3715,119.3519,313.7523,674.5225,062.11

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate1.06%2.06%3.06%
Year 1 PV (M)6,715.636,782.096,848.54
Year 2 PV (M)9,618.129,809.4110,002.58
Year 3 PV (M)12,217.5412,583.8312,957.36
Year 4 PV (M)14,536.7615,120.7315,722.12
Year 5 PV (M)16,597.1117,434.6818,305.73
PV of Terminal Value (M)530,839.63557,628.24585,487.59
Equity Value (M)590,524.80619,358.97649,323.91
Shares Outstanding (M)3.873.873.87
Fair Value$152,491.88$159,937.76$167,675.64
Upside / Downside278.39%296.87%316.07%

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%