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

Taekwang Industrial Co., Ltd. (003240.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$27,963,591.88 - $33,037,119.03$30,918,253.72
Multi-Stage$38,884,900.57 - $43,284,231.62$41,037,342.46
Blended Fair Value$35,977,798.09
Current Price$850,000.00
Upside4,132.68%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-33.22%-15.87%1,749.991,749.971,749.971,549.971,549.9713,180.118,109.347,913.147,912.537,385.66
YoY Growth--0.00%0.00%12.90%0.00%-88.24%62.53%2.48%0.01%7.13%-25.02%
Dividend Yield--0.26%0.24%0.24%0.15%0.17%2.10%0.50%0.63%0.87%0.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)160,184.19
(-) Cash Dividends Paid (M)1,472.81
(=) Cash Retained (M)158,711.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)32,036.8420,023.0212,013.81
Cash Retained (M)158,711.38158,711.38158,711.38
(-) Cash Required (M)-32,036.84-20,023.02-12,013.81
(=) Excess Retained (M)126,674.54138,688.36146,697.57
(/) Shares Outstanding (M)0.840.840.84
(=) Excess Retained per Share150,512.93164,787.58174,304.01
LTM Dividend per Share1,749.971,749.971,749.97
(+) Excess Retained per Share150,512.93164,787.58174,304.01
(=) Adjusted Dividend152,262.90166,537.55176,053.98
WACC / Discount Rate-20.80%-20.80%-20.80%
Growth Rate-8.17%-7.17%-6.17%
Fair Value$27,963,591.88$30,918,253.72$33,037,119.03
Upside / Downside3,189.83%3,537.44%3,786.72%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)160,184.19148,693.66138,027.38128,126.22118,935.31110,403.70113,715.81
Payout Ratio0.92%18.74%36.55%54.37%72.18%90.00%92.50%
Projected Dividends (M)1,472.8127,858.5850,451.3169,659.3885,852.1499,363.33105,187.12

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-20.80%-20.80%-20.80%
Growth Rate-8.17%-7.17%-6.17%
Year 1 PV (M)34,794.0335,172.9435,551.85
Year 2 PV (M)78,698.0380,421.4182,163.47
Year 3 PV (M)135,711.52140,193.71144,773.52
Year 4 PV (M)208,897.82218,147.21227,700.40
Year 5 PV (M)301,963.64318,767.71336,311.71
PV of Terminal Value (M)31,966,206.0933,745,104.1435,602,330.79
Equity Value (M)32,726,271.1334,537,807.1336,428,831.73
Shares Outstanding (M)0.840.840.84
Fair Value$38,884,900.57$41,037,342.46$43,284,231.62
Upside / Downside4,474.69%4,727.92%4,992.26%

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%