Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Gwangju Shinsegae. Co. ,Ltd. (037710.KS)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$62,273.07 - $102,636.40$80,195.70
Multi-Stage$82,286.74 - $90,131.61$86,135.51
Blended Fair Value$83,165.60
Current Price$30,500.00
Upside172.67%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS29.54%24.23%2,294.942,294.941,773.36730.21730.21629.26262.19262.19262.19262.19
YoY Growth--0.00%29.41%142.86%0.00%16.04%140.00%0.00%0.00%0.00%0.00%
Dividend Yield--8.41%7.41%5.22%1.92%2.15%2.37%0.70%0.59%0.53%0.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)41,122.38
(-) Cash Dividends Paid (M)16,779.78
(=) Cash Retained (M)24,342.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,224.485,140.303,084.18
Cash Retained (M)24,342.6024,342.6024,342.60
(-) Cash Required (M)-8,224.48-5,140.30-3,084.18
(=) Excess Retained (M)16,118.1219,202.3021,258.42
(/) Shares Outstanding (M)7.637.637.63
(=) Excess Retained per Share2,113.022,517.342,786.89
LTM Dividend per Share2,199.762,199.762,199.76
(+) Excess Retained per Share2,113.022,517.342,786.89
(=) Adjusted Dividend4,312.784,717.114,986.65
WACC / Discount Rate8.48%8.48%8.48%
Growth Rate1.46%2.46%3.46%
Fair Value$62,273.07$80,195.70$102,636.40
Upside / Downside104.17%162.94%236.51%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)41,122.3842,133.1743,168.8144,229.9045,317.0846,430.9747,823.90
Payout Ratio40.80%50.64%60.48%70.32%80.16%90.00%92.50%
Projected Dividends (M)16,779.7821,337.7526,109.6631,103.2636,326.5741,787.8844,237.11

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.48%8.48%8.48%
Growth Rate1.46%2.46%3.46%
Year 1 PV (M)19,476.9519,668.9319,860.90
Year 2 PV (M)21,754.3422,185.2922,620.47
Year 3 PV (M)23,655.0124,361.3825,081.67
Year 4 PV (M)25,218.2026,227.2327,266.23
Year 5 PV (M)26,479.6527,810.5929,194.51
PV of Terminal Value (M)511,099.09536,788.24563,500.12
Equity Value (M)627,683.25657,041.64687,523.89
Shares Outstanding (M)7.637.637.63
Fair Value$82,286.74$86,135.51$90,131.61
Upside / Downside169.79%182.41%195.51%

High-Yield Dividend Screener

« Prev Page 99 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
7525.TRix Corporation0.96%$35.619.90%
7739.TCanon Electronics Inc.0.96%$34.9920.69%
TSTE.BKTSTE Public Company Limited0.96%$0.1027.60%
300694.SZWuxi Lihu Corporation Limited.0.95%$0.1279.20%
301586.SZAnhui Jialiqi Advanced Composites Technology Co., Ltd.0.95%$0.4861.32%
4933.TI-ne Co. Ltd.0.95%$12.638.63%
600478.SSHunan Corun New Energy Co., Ltd.0.95%$0.0757.83%
603311.SSZhejiang Goldensea Hi-Tech Co., Ltd0.95%$0.1537.91%
688601.SSWuxi ETEK Microelectronics Co.,Ltd.0.95%$0.4099.02%
CBF.WACyber_Folks S.A.0.95%$2.0047.29%
FROY.OLFrøy ASA0.95%$0.7226.30%
002287.SZTibet Cheezheng Tibetan Medicine Co., Ltd.0.94%$0.2220.25%
002324.SZShanghai Pret Composites Co., Ltd.0.94%$0.1564.15%
002981.SZRisuntek Inc.0.94%$0.2727.15%
004090.KSKorea Petroleum Industries Company0.94%$131.4812.76%
1501.HKShanghai Kindly Medical Instruments Co., Ltd.0.94%$0.2813.02%
2FE.DEFerrari N.V.0.94%$2.9833.18%
300401.SZZhejiang Garden Bio-chemical High-tech Co., Ltd.0.94%$0.1428.55%
300507.SZJiangsu Olive Sensors High-Tech Co., Ltd.0.94%$0.0960.89%
300697.SZJiangyin Electrical Alloy Co.,Ltd0.94%$0.1640.97%
300711.SZGHT Co.,Ltd0.94%$0.2261.50%
301192.SZShiyan Taixiang Industry Co.,Ltd.0.94%$0.2869.57%
603036.SSJiangsu Rutong Petro-Machinery Co., Ltd0.94%$0.2035.78%
603659.SSShanghai Putailai New Energy Technology Co.,Ltd.0.94%$0.2632.78%
6139.KLSyarikat Takaful Malaysia Keluarga Berhad0.94%$0.036.88%
AFP.AXAFT Pharmaceuticals Limited0.94%$0.0310.27%
CWCOConsolidated Water Co. Ltd.0.94%$0.3331.17%
TITLE.BKRhom Bho Property Public Company Limited0.94%$0.0510.84%
000021.SZShenzhen Kaifa Technology Co., Ltd.0.93%$0.2436.11%
002112.SZSanbian Sci Tech Co., Ltd.0.93%$0.1243.85%
002432.SZAndon Health Co., Ltd.0.93%$0.378.12%
002674.SZXingye Leather Technology Co., Ltd.0.93%$0.1435.63%
300905.SZPoly Plastic Masterbatch (SuZhou) Co.,Ltd0.93%$0.3038.31%
3489.TFaithNetwork Co.,Ltd0.93%$7.497.32%
603050.SSShijiazhuang Kelin Electric Co., Ltd.0.93%$0.1727.55%
9468.TKadokawa Corporation0.93%$29.4265.16%
CGAS.JKCitra Nusantara Gemilang Tbk.0.93%$1.6969.26%
HLE.DEHELLA GmbH & Co. KGaA0.93%$0.7727.90%
LTHP.LJames Latham Plc0.93%$1.1460.21%
PNRPentair plc0.93%$0.9824.66%
SCNP.JKPT Selaras Citra Nusantara Perkasa Tbk0.93%$1.5039.76%
STESTERIS plc0.93%$2.3333.45%
STXSeagate Technology Holdings plc0.93%$2.6835.38%
002643.SZValiant Co.,Ltd0.92%$0.1449.79%
002815.SZSuntak Technology Co.,Ltd.0.92%$0.1346.57%
004560.KSHyundai Bng Steel Co., Ltd.0.92%$100.0612.54%
005800.KSShinyoungwacoal,Inc.0.92%$149.9616.31%
034230.KQParadise Co., Ltd.0.92%$94.749.92%
058470.KQLEENO Industrial Inc.0.92%$599.7130.22%
0Q3C.LSÜSS MicroTec SE0.92%$0.3810.11%