Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Korean Reinsurance Company (003690.KS)

Company Dividend Discount ModelIndustry: Insurance - ReinsuranceSector: Financial Services

Valuation Snapshot

Stable Growth$346,882.21 - $408,686.02$382,998.65
Multi-Stage$103,997.22 - $113,988.70$108,900.37
Blended Fair Value$245,949.51
Current Price$10,240.00
Upside2,301.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.50%14.97%449.94298.57303.78260.38377.72238.86194.98269.40285.31205.35
YoY Growth--50.70%-1.71%16.67%-31.06%58.13%22.51%-27.63%-5.58%38.94%84.16%
Dividend Yield--5.51%4.30%6.02%4.57%7.72%5.65%3.64%4.10%4.25%2.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)363,206.53
(-) Cash Dividends Paid (M)140,936.58
(=) Cash Retained (M)222,269.95
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)72,641.3145,400.8227,240.49
Cash Retained (M)222,269.95222,269.95222,269.95
(-) Cash Required (M)-72,641.31-45,400.82-27,240.49
(=) Excess Retained (M)149,628.65176,869.14195,029.46
(/) Shares Outstanding (M)176.74176.74176.74
(=) Excess Retained per Share846.591,000.711,103.46
LTM Dividend per Share797.41797.41797.41
(+) Excess Retained per Share846.591,000.711,103.46
(=) Adjusted Dividend1,643.991,798.121,900.87
WACC / Discount Rate5.07%5.07%5.07%
Growth Rate5.50%6.50%7.50%
Fair Value$346,882.21$382,998.65$408,686.02
Upside / Downside3,287.52%3,640.22%3,891.07%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)363,206.53386,814.96411,957.93438,735.20467,252.98497,624.43512,553.16
Payout Ratio38.80%49.04%59.28%69.52%79.76%90.00%92.50%
Projected Dividends (M)140,936.58189,704.66244,217.13305,014.72372,684.18447,861.99474,111.67

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.07%5.07%5.07%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)178,862.74180,558.12182,253.50
Year 2 PV (M)217,100.03221,235.18225,409.34
Year 3 PV (M)255,650.39262,989.19270,467.11
Year 4 PV (M)294,515.73305,841.97317,491.80
Year 5 PV (M)333,698.01349,815.75366,550.35
PV of Terminal Value (M)17,101,032.6317,927,018.9018,784,617.61
Equity Value (M)18,380,859.5319,247,459.1220,146,789.72
Shares Outstanding (M)176.74176.74176.74
Fair Value$103,997.22$108,900.37$113,988.70
Upside / Downside915.60%963.48%1,013.17%

High-Yield Dividend Screener

« Prev Page 91 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
9104.TMitsui O.S.K. Lines, Ltd.1.23%$57.816.75%
BATR.JKBenteng Api Technic Tbk.1.23%$1.4036.27%
PAAL-B.COPer Aarsleff Holding A/S1.23%$10.7225.18%
000715.SZZhongxing Shenyang Commercial Building Group Co.,Ltd1.22%$0.0836.61%
002130.SZShenZhen Woer Heat-Shrinkable Material Co.,Ltd.1.22%$0.3239.58%
0133.HKChina Merchants China Direct Investments Limited1.22%$0.1914.27%
0564.HKZCZL Industrial Technology Group Company Limited Class H1.22%$0.2610.61%
0GMG.LAddnode Group AB (publ)1.22%$1.1440.63%
2376.HKLushang Life Services Co., Ltd.1.22%$0.036.51%
300251.SZBeijing Enlight Media Co., Ltd.1.22%$0.2026.99%
300263.SZLonghua Technology Group Co.,Ltd.1.22%$0.1161.13%
301132.SZJi'an Mankun Technology Co., Ltd.1.22%$0.4144.02%
600983.SSWhirlpool China Co., Ltd.1.22%$0.1219.14%
601799.SSChangzhou Xingyu Automotive Lighting Systems Co.,Ltd.1.22%$1.5027.12%
TFBANK.STTF Bank AB (publ)1.22%$1.9717.64%
TOTS3.SATotvs S.a.1.22%$0.5036.80%
003017.SZZhejiang Dayang Biology Technology Co.,Ltd.1.21%$0.3632.30%
003028.SZGenbyte Technology Inc.1.21%$0.3635.28%
086450.KQDongKook Pharmaceutical Co., Ltd.1.21%$206.6315.20%
300003.SZLepu Medical Technology (Beijing) Co., Ltd.1.21%$0.1983.02%
3648.TAGS Corporation1.21%$15.9116.60%
3687.TFixstars Corporation1.21%$18.9128.89%
600222.SSHenan Taloph Pharmaceutical Stock Co.,Ltd1.21%$0.0893.49%
600378.SSHaohua Chemical Science & Technology Corp., Ltd.1.21%$0.3934.67%
600575.SSHuaihe Energy (Group) Co.,Ltd1.21%$0.0420.84%
601101.SSBeijing Haohua Energy Resource Co., Ltd.1.21%$0.0926.44%
601198.SSDongxing Securities Corporation Limited1.21%$0.1724.60%
6944.TWOMega Union Technology Inc.1.21%$8.4522.42%
ERFEnerplus Corporation1.21%$0.2412.97%
GYLD-A.COGyldendal A/S1.21%$20.0044.02%
002007.SZHualan Biological Engineering Inc.1.20%$0.1835.04%
002140.KSKorea Industrial Co., Ltd.1.20%$30.037.91%
002185.SZTianshui Huatian Technology Co., Ltd.1.20%$0.1353.46%
002273.SZZhejiang Crystal-Optech Co., Ltd1.20%$0.3036.00%
002315.SZFocus Technology Co., Ltd.1.20%$0.5534.23%
002516.SZKuangda Technology Group Co., Ltd.1.20%$0.0865.15%
002534.SZXizi Clean Energy Equipment Manufacturing Co.,ltd.1.20%$0.2087.30%
0425.HKMinth Group Limited1.20%$0.409.99%
2630.TWAir Asia Co., Ltd.1.20%$0.6260.94%
2802.TAjinomoto Co., Inc.1.20%$39.9250.21%
300562.SZGuangdong Transtek Medical Electronics Co., Ltd1.20%$0.1645.17%
603680.SSKTK Group Co., Ltd.1.20%$0.1828.61%
6078.HKHygeia Healthcare Holdings Co., Limited1.20%$0.158.82%
BYGGP.STByggPartner Gruppen AB (publ)1.20%$0.5021.08%
GFH.AEGFH Financial Group BSC1.20%$0.0377.14%
NDA.DEAurubis AG1.20%$1.5112.24%
002171.SZAnhui Truchum Advanced Materials and Technology Co., Ltd.1.19%$0.1642.58%
002241.SZGoertek Inc.1.19%$0.3440.79%
002752.SZSunrise Group Company Limited1.19%$0.0826.12%
002893.SZBeijing Jingneng Thermal Co. Ltd. Class A1.19%$0.1342.82%