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

Amorepacific Corporation (090430.KS)

Company Dividend Discount ModelIndustry: Household & Personal ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$21,384.23 - $33,116.22$26,821.18
Multi-Stage$49,083.88 - $54,001.44$51,494.45
Blended Fair Value$39,157.81
Current Price$122,300.00
Upside-67.98%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.97%3.32%914.35681.60987.34794.45992.881,179.591,279.481,579.181,369.97907.92
YoY Growth--34.15%-30.97%24.28%-19.99%-15.83%-7.81%-18.98%15.27%50.89%37.65%
Dividend Yield--0.90%0.53%0.72%0.50%0.38%0.70%0.66%0.50%0.49%0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)158,065.02
(-) Cash Dividends Paid (M)92,271.01
(=) Cash Retained (M)65,794.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)31,613.0019,758.1311,854.88
Cash Retained (M)65,794.0065,794.0065,794.00
(-) Cash Required (M)-31,613.00-19,758.13-11,854.88
(=) Excess Retained (M)34,181.0046,035.8853,939.13
(/) Shares Outstanding (M)69.0269.0269.02
(=) Excess Retained per Share495.22666.98781.48
LTM Dividend per Share1,336.841,336.841,336.84
(+) Excess Retained per Share495.22666.98781.48
(=) Adjusted Dividend1,832.072,003.822,118.33
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-1.97%-0.97%0.03%
Fair Value$21,384.23$26,821.18$33,116.22
Upside / Downside-82.51%-78.07%-72.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)158,065.02156,529.61155,009.12153,503.40152,012.30150,535.69155,051.76
Payout Ratio58.38%64.70%71.03%77.35%83.68%90.00%92.50%
Projected Dividends (M)92,271.01101,275.10110,095.55118,735.09127,196.40135,482.12143,422.88

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-1.97%-0.97%0.03%
Year 1 PV (M)94,198.2095,159.1396,120.05
Year 2 PV (M)95,246.6497,199.7999,172.77
Year 3 PV (M)95,543.0098,496.86101,510.99
Year 4 PV (M)95,199.4799,143.88103,209.60
Year 5 PV (M)94,315.1999,224.93104,337.05
PV of Terminal Value (M)2,913,340.313,064,999.503,222,909.86
Equity Value (M)3,387,842.813,554,224.093,727,260.32
Shares Outstanding (M)69.0269.0269.02
Fair Value$49,083.88$51,494.45$54,001.44
Upside / Downside-59.87%-57.89%-55.85%

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%