Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

NOROO Holdings Co., Ltd. (000320.KS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$349,267.72 - $630,819.10$591,150.76
Multi-Stage$112,647.05 - $123,347.54$117,898.52
Blended Fair Value$354,524.64
Current Price$25,850.00
Upside1,271.47%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.72%9.90%1,756.501,675.421,091.961,185.361,127.321,329.75446.881,156.57975.45921.93
YoY Growth--4.84%53.43%-7.88%5.15%-15.22%197.56%-61.36%18.57%5.81%34.93%
Dividend Yield--12.90%14.49%11.23%9.56%8.77%17.09%3.56%7.63%6.52%4.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)33,402.55
(-) Cash Dividends Paid (M)17,847.04
(=) Cash Retained (M)15,555.51
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,680.514,175.322,505.19
Cash Retained (M)15,555.5115,555.5115,555.51
(-) Cash Required (M)-6,680.51-4,175.32-2,505.19
(=) Excess Retained (M)8,875.0011,380.1913,050.32
(/) Shares Outstanding (M)10.4910.4910.49
(=) Excess Retained per Share845.681,084.401,243.54
LTM Dividend per Share1,700.611,700.611,700.61
(+) Excess Retained per Share845.681,084.401,243.54
(=) Adjusted Dividend2,546.292,785.002,944.15
WACC / Discount Rate5.90%5.90%5.90%
Growth Rate5.13%6.13%7.13%
Fair Value$349,267.72$591,150.76$630,819.10
Upside / Downside1,251.13%2,186.85%2,340.31%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)33,402.5535,450.4737,623.9439,930.6742,378.8344,977.0846,326.40
Payout Ratio53.43%60.74%68.06%75.37%82.69%90.00%92.50%
Projected Dividends (M)17,847.0421,534.0825,606.1430,096.5735,041.3740,479.3742,851.92

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.90%5.90%5.90%
Growth Rate5.13%6.13%7.13%
Year 1 PV (M)20,143.2420,334.8420,526.44
Year 2 PV (M)22,405.2722,833.5323,265.85
Year 3 PV (M)24,633.4925,343.1426,066.28
Year 4 PV (M)26,828.2927,863.7128,928.81
Year 5 PV (M)28,990.0330,395.2731,854.48
PV of Terminal Value (M)1,059,174.091,110,515.561,163,828.95
Equity Value (M)1,182,174.421,237,286.051,294,470.81
Shares Outstanding (M)10.4910.4910.49
Fair Value$112,647.05$117,898.52$123,347.54
Upside / Downside335.77%356.09%377.17%

High-Yield Dividend Screener

« Prev Page 92 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
025860.KSNamhae Chemical Corporation1.19%$80.0414.89%
1811.HKCGN New Energy Holdings Co., Ltd.1.19%$0.0326.78%
2834.TWTaiwan Business Bank, Ltd.1.19%$0.1915.08%
300228.SZZhangjiagang Furui Special Equipment Co., Ltd.1.19%$0.1226.55%
301603.SZJirfine Intelligent Equipment Co Ltd1.19%$0.9032.78%
CBChubb Limited1.19%$3.6915.38%
CEU.TOCES Energy Solutions Corp.1.19%$0.1518.25%
DMR.BODMR Engineering Limited1.19%$0.543.40%
NVGSNavigator Holdings Ltd.1.19%$0.2113.24%
000811.SZMoon Environment Technology Co.,Ltd.1.18%$0.2237.00%
002394.SZJiangsu Lianfa Textile Co.,Ltd1.18%$0.1918.15%
0N5I.Ladesso SE1.18%$1.0353.71%
300446.SZAerospace Intelligent Manufacturing Technology Co., Ltd.1.18%$0.3028.00%
300685.SZAmoy Diagnostics Co., Ltd.1.18%$0.2432.27%
4733.TOBIC Business Consultants Co., Ltd.1.18%$100.0244.69%
600839.SSSichuan Changhong Electric Co.,Ltd.1.18%$0.1136.18%
603708.SSJiajiayue Group Co., Ltd.1.18%$0.1457.83%
IDUN-B.STIdun Industrier AB (publ)1.18%$4.0996.91%
000821.SZJ.S. Corrugating Machinery Co., Ltd.1.17%$0.1635.09%
000938.SZUnisplendour Corporation Limited1.17%$0.2958.81%
002454.SZSongz Automobile Air Conditioning Co., Ltd.1.17%$0.1030.68%
002675.SZYantai Dongcheng Pharmaceutical Group Co.,Ltd.1.17%$0.1679.89%
200670.KQHumedix Co., Ltd.1.17%$480.838.97%
600380.SSJoincare Pharmaceutical Group Industry Co.,Ltd.1.17%$0.1418.16%
603687.SSZhejiang Great Shengda Packaging Co.,Ltd.1.17%$0.1152.97%
603868.SSShanghai Flyco Electrical Appliance Co., Ltd.1.17%$0.5149.15%
605020.SSZhejiang Yonghe Refrigerant Co., Ltd.1.17%$0.3228.04%
6895.TWOWave Power Technology Inc.1.17%$2.3059.81%
7583.TWOInternational Ocean Group1.17%$0.8213.23%
ENGCON-B.STengcon AB (publ)1.17%$0.9766.07%
KGX.DEKion Group AG1.17%$0.8239.55%
KTMS.BKKt Medical Service Public Company Limited1.17%$0.0217.07%
ORI-R.BKOrigin Property Public Company Limited1.17%$0.029.09%
TIH.TOToromont Industries Ltd.1.17%$1.9632.92%
000407.SZShandong Shengli Co., Ltd.1.16%$0.0640.12%
001318.SZJiangxi Sunshine Dairy Co., Ltd.1.16%$0.1843.68%
002696.SZBaiyang Investment Group, Inc.1.16%$0.0852.38%
002825.SZShanghai NAR Industrial Co., Ltd1.16%$0.1327.19%
002947.SZSuzhou Hengmingda Electronic Technology Co., Ltd.1.16%$0.6027.09%
009450.KSKyung Dong Navien Co., Ltd.1.16%$650.007.73%
075580.KSSejin Heavy Industries Co., Ltd.1.16%$199.3628.86%
0R15.LSoftBank Group Corp.1.16%$50.854.17%
300127.SZChengdu Galaxy Magnets Co.,Ltd.1.16%$0.3563.58%
300259.SZSuntront Technology Co., Ltd.1.16%$0.0524.87%
301131.SZSuper-Dragon Engineering Plastics Co., Ltd1.16%$0.5664.43%
3692.HKHansoh Pharmaceutical Group Company Limited1.16%$0.4226.44%
4373.TSimplex Holdings, Inc.1.16%$12.1428.57%
601899.SSZijin Mining Group Company Limited1.16%$0.4023.72%
603101.SSXinjiang Winka Times Department Store Co.,Ltd.1.16%$0.1158.89%
603530.SSJiangsu Shemar Electric Co.,Ltd1.16%$0.4854.08%