Definitive Analysis
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

UNID Company Ltd. (014830.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$247,689.02 - $692,116.86$384,774.99
Multi-Stage$278,619.62 - $305,850.44$291,977.80
Blended Fair Value$338,376.40
Current Price$70,100.00
Upside382.71%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.67%4.90%1,568.211,960.272,191.501,804.771,574.931,443.691,443.551,443.551,443.691,069.40
YoY Growth---20.00%-10.55%21.43%14.59%9.09%0.01%0.00%-0.01%35.00%10.00%
Dividend Yield--2.21%2.38%2.83%1.98%2.68%4.89%3.30%3.29%3.72%2.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)70,501.81
(-) Cash Dividends Paid (M)11,950.07
(=) Cash Retained (M)58,551.74
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)14,100.368,812.735,287.64
Cash Retained (M)58,551.7458,551.7458,551.74
(-) Cash Required (M)-14,100.36-8,812.73-5,287.64
(=) Excess Retained (M)44,451.3849,739.0153,264.10
(/) Shares Outstanding (M)6.776.776.77
(=) Excess Retained per Share6,562.547,343.187,863.60
LTM Dividend per Share1,764.241,764.241,764.24
(+) Excess Retained per Share6,562.547,343.187,863.60
(=) Adjusted Dividend8,326.789,107.429,627.84
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate2.90%3.90%4.90%
Fair Value$247,689.02$384,774.99$692,116.86
Upside / Downside253.34%448.89%887.33%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)70,501.8173,249.7376,104.7479,071.0482,152.9685,354.9987,915.64
Payout Ratio16.95%31.56%46.17%60.78%75.39%90.00%92.50%
Projected Dividends (M)11,950.0723,117.6335,137.5748,059.3961,935.1276,819.4981,321.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.36%6.36%6.36%
Growth Rate2.90%3.90%4.90%
Year 1 PV (M)21,526.7021,735.9121,945.11
Year 2 PV (M)30,467.7431,062.8131,663.64
Year 3 PV (M)38,804.4039,946.7841,111.36
Year 4 PV (M)46,566.5448,403.3150,293.89
Year 5 PV (M)53,782.7156,447.4159,216.70
PV of Terminal Value (M)1,696,081.921,780,115.431,867,447.22
Equity Value (M)1,887,230.011,977,711.652,071,677.92
Shares Outstanding (M)6.776.776.77
Fair Value$278,619.62$291,977.80$305,850.44
Upside / Downside297.46%316.52%336.31%

High-Yield Dividend Screener

Page 1 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ARDCAres Dynamic Credit Allocation Fund, Inc.19.91%$2.6577.10%
JGHNuveen Global High Income Fund19.71%$2.4870.08%
BSLBlackstone / GSO Senior Floating Rate Term Fund19.66%$2.6595.83%
RGTRoyce Global Value Trust, Inc.19.58%$2.5637.89%
AIKIAIkido Pharma Inc.19.55%$0.7010.85%
PFNPIMCO Income Strategy Fund II19.43%$1.4672.85%
JLSNuveen Mortgage and Income Fund19.40%$3.5384.31%
ACVVirtus Diversified Income & Convertible Fund19.28%$5.0772.66%
BGBBlackstone/GSO Strategic Credit Fund19.19%$2.2686.72%
PHKPIMCO High Income Fund19.11%$0.9386.61%
DTWDTE Energy Company JR SUB DB 2017 E19.03%$4.0887.19%
EMDWestern Asset Emerging Markets Debt Fund Inc.18.84%$2.0378.17%
SR-PASpire Inc.18.76%$4.5498.60%
SRVNXG Cushing Midstream Energy Fund18.74%$7.5366.75%
CIKCredit Suisse Asset Management Income Fund, Inc.18.41%$0.5282.82%
DHYCredit Suisse High Yield Bond Fund, Inc.18.39%$0.3788.67%
MNRMach Natural Resources LP18.30%$2.0689.28%
PFLPIMCO Income Strategy Fund18.22%$1.5484.57%
EADWells Fargo Advantage Funds - Allspring Income Opportunities Fund18.08%$1.2352.27%
SPESpecial Opportunities Fund, Inc.18.03%$2.6644.19%
AIFApollo Tactical Income Fund Inc.17.93%$2.6660.44%
GABThe Gabelli Equity Trust Inc.17.77%$1.0881.70%
HPFJohn Hancock Preferred Income Fund II17.73%$2.8678.50%
MPVBarings Participation Investors17.65%$2.9395.78%
GBABGuggenheim Taxable Municipal Bond & Investment Grade Debt Trust17.43%$2.5974.37%
TEITempleton Emerging Markets Income Fund17.42%$1.1464.65%
ISDPGIM High Yield Bond Fund, Inc.17.40%$2.5296.64%
HIXWestern Asset High Income Fund II Inc.17.39%$0.7396.11%
NXGNXG NextGen Infrastructure Income Fund17.31%$8.7983.58%
HPIJohn Hancock Preferred Income Fund17.11%$2.7976.40%
RCSPIMCO Strategic Income Fund, Inc.17.08%$1.0075.51%
DUKBDuke Energy Corporation 5.625%16.95%$4.1965.28%
FGBFirst Trust Specialty Finance and Financial Opportunities Fund16.75%$0.7050.91%
RQICohen & Steers Quality Income Realty Fund, Inc.16.75%$1.9287.08%
FPFFirst Trust Intermediate Duration Preferred & Income Fund16.57%$3.0970.83%
EVVEaton Vance Limited Duration Income Fund16.43%$1.6364.70%
AIZNAssurant, Inc. 5.25% Subordinat16.41%$3.2219.47%
NMLNeuberger Berman MLP and Energy Income Fund Inc.16.37%$1.4040.22%
PGPPIMCO Global StocksPLUS & Income Fund16.31%$1.5060.66%
CHWCalamos Global Dynamic Income Fund16.07%$1.2066.54%
BGYBlackRock Enhanced International Dividend Trust15.99%$0.9499.21%
GABBXGabelli Dividend Growth AAA15.98%$2.8540.22%
BDJBlackRock Enhanced Equity Dividend Trust15.90%$1.4972.30%
DSLDoubleLine Income Solutions Fund15.85%$1.7854.50%
PDTJohn Hancock Premium Dividend Fund15.76%$2.0162.66%
TSQTownsquare Media, Inc.15.55%$0.7970.58%
EODWells Fargo Advantage Funds - Allspring Global Dividend Opportunity Fund15.39%$0.9052.51%
LGILazard Global Total Return and Income Fund, Inc.15.37%$2.6882.52%
BSTZBlackRock Science and Technology Trust II15.35%$3.5465.39%
FPIFarmland Partners Inc.15.34%$1.4893.00%