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

Kumho Petrochemical Co., Ltd. (011780.KS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$391,607.31 - $2,104,591.66$770,206.28
Multi-Stage$293,409.29 - $321,678.76$307,280.47
Blended Fair Value$538,743.38
Current Price$112,300.00
Upside379.74%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.89%6.21%2,763.975,287.8910,122.584,174.121,473.131,322.25983.90796.34809.891,513.74
YoY Growth---47.73%-47.76%142.51%183.35%11.41%34.39%23.55%-1.67%-46.50%0.00%
Dividend Yield--2.29%3.80%7.04%2.69%0.56%2.04%1.00%0.83%1.03%2.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)297,183.37
(-) Cash Dividends Paid (M)57,516.08
(=) Cash Retained (M)239,667.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)59,436.6737,147.9222,288.75
Cash Retained (M)239,667.30239,667.30239,667.30
(-) Cash Required (M)-59,436.67-37,147.92-22,288.75
(=) Excess Retained (M)180,230.62202,519.38217,378.55
(/) Shares Outstanding (M)27.7427.7427.74
(=) Excess Retained per Share6,496.087,299.447,835.01
LTM Dividend per Share2,073.062,073.062,073.06
(+) Excess Retained per Share6,496.087,299.447,835.01
(=) Adjusted Dividend8,569.159,372.509,908.08
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate4.21%5.21%6.21%
Fair Value$391,607.31$770,206.28$2,104,591.66
Upside / Downside248.72%585.85%1,774.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)297,183.37312,654.35328,930.72346,054.41364,069.55383,022.53394,513.20
Payout Ratio19.35%33.48%47.61%61.74%75.87%90.00%92.50%
Projected Dividends (M)57,516.08104,686.01156,611.28213,659.16276,222.28344,720.27364,924.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate4.21%5.21%6.21%
Year 1 PV (M)97,375.1198,309.5699,244.01
Year 2 PV (M)135,500.73138,113.84140,751.91
Year 3 PV (M)171,948.90176,946.82182,040.67
Year 4 PV (M)206,773.98214,826.10223,111.13
Year 5 PV (M)240,028.77251,768.99263,964.17
PV of Terminal Value (M)7,288,866.697,645,377.778,015,704.41
Equity Value (M)8,140,494.178,525,343.078,924,816.29
Shares Outstanding (M)27.7427.7427.74
Fair Value$293,409.29$307,280.47$321,678.76
Upside / Downside161.27%173.62%186.45%

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%