Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Michang Oil Ind .Co.,Ltd. (003650.KS)

Company Dividend Discount ModelIndustry: Oil & Gas Refining & MarketingSector: Energy

Valuation Snapshot

Stable Growth$1,084,540.04 - $6,138,761.62$1,982,489.88
Multi-Stage$891,029.01 - $977,481.42$933,445.71
Blended Fair Value$1,457,967.79
Current Price$106,500.00
Upside1,268.98%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.80%2.61%2,799.962,499.972,499.972,099.972,024.761,676.891,864.422,506.042,392.132,050.40
YoY Growth--12.00%0.00%19.05%3.71%20.75%-10.06%-25.60%4.76%16.67%-5.26%
Dividend Yield--2.80%3.19%3.79%2.57%2.72%3.35%2.37%3.07%2.80%2.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)49,847.22
(-) Cash Dividends Paid (M)4,538.94
(=) Cash Retained (M)45,308.28
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,969.446,230.903,738.54
Cash Retained (M)45,308.2845,308.2845,308.28
(-) Cash Required (M)-9,969.44-6,230.90-3,738.54
(=) Excess Retained (M)35,338.8439,077.3841,569.74
(/) Shares Outstanding (M)1.511.511.51
(=) Excess Retained per Share23,356.8025,827.7427,475.04
LTM Dividend per Share2,999.962,999.962,999.96
(+) Excess Retained per Share23,356.8025,827.7427,475.04
(=) Adjusted Dividend26,356.7628,827.7030,475.00
WACC / Discount Rate6.46%6.46%6.46%
Growth Rate3.94%4.94%5.94%
Fair Value$1,084,540.04$1,982,489.88$6,138,761.62
Upside / Downside918.35%1,761.49%5,664.10%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)49,847.2252,308.3454,890.9957,601.1460,445.1163,429.4965,332.38
Payout Ratio9.11%25.28%41.46%57.64%73.82%90.00%92.50%
Projected Dividends (M)4,538.9413,225.9322,759.6833,202.6144,621.2757,086.5460,432.45

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.46%6.46%6.46%
Growth Rate3.94%4.94%5.94%
Year 1 PV (M)12,304.6212,423.0012,541.39
Year 2 PV (M)19,699.2520,080.1420,464.67
Year 3 PV (M)26,736.0827,515.2228,309.36
Year 4 PV (M)33,427.9134,733.0536,076.05
Year 5 PV (M)39,787.1541,738.3343,765.32
PV of Terminal Value (M)1,216,171.901,275,813.611,337,772.59
Equity Value (M)1,348,126.901,412,303.351,478,929.38
Shares Outstanding (M)1.511.511.51
Fair Value$891,029.01$933,445.71$977,481.42
Upside / Downside736.65%776.47%817.82%

High-Yield Dividend Screener

Page 1 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ATOM3.SAAtom Empreendimentos e Participações S.A.19.90%$0.5871.92%
3698.HKHuishang Bank Corporation Limited19.56%$0.6428.80%
SVAV.MESollers Public Joint Stock Company19.34%$110.6440.44%
0536.HKTradelink Electronic Commerce Limited19.33%$0.2086.09%
3658.HKNew Hope Service Holdings Limited19.28%$0.3766.51%
0123.HKYuexiu Property Company Limited19.19%$0.7790.88%
0N7I.LCairo Communication S.p.A.19.19%$0.3654.94%
1798.HKChina Datang Corporation Renewable Power Co., Limited19.01%$0.4063.00%
LBS.TOLife & Banc Split Corp.19.00%$2.2540.31%
HMSB.DEH & M Hennes & Mauritz AB (publ)18.98%$3.2647.98%
0608.HKHigh Fashion International Limited18.79%$0.3150.08%
0U8N.LCredicorp Ltd.18.72%$53.8266.14%
CAASChina Automotive Systems, Inc.18.61%$0.8072.30%
KRSB.MEPJSC Krasnoyarskenergosbyt18.38%$4.0782.55%
1127.HKLion Rock Group Limited18.37%$0.2547.23%
HAVAS.ASHavas S.A.18.35%$3.1490.23%
1480.HKYan Tat Group Holdings Limited18.33%$0.2249.33%
NA-PC.TONational Bank of Canada18.32%$4.9348.59%
1412.HKQ P Group Holdings Limited18.24%$0.2973.74%
FVJ.FFortescue Metals Group Limited18.16%$2.2776.64%
YATO.MCAtom Hoteles SOCIMI, S.A.18.06%$2.8568.99%
0327.HKPAX Global Technology Limited17.98%$0.9261.66%
1MO.FHello Group Inc.17.92%$1.0440.52%
PIN.BKPinthong Industrial Park Public Company Limited17.92%$0.7680.79%
1883.HKCITIC Telecom International Holdings Limited17.86%$0.4487.51%
6896.HKGolden Throat Holdings Group Company Limited17.79%$0.5576.14%
VOT.WAVotum S.A.17.65%$8.1559.83%
ALTUR.PAAltur Investissement SCA, SCR17.58%$1.9337.11%
O7F1.FOdfjell SE17.55%$1.7873.02%
2219.HKChaoju Eye Care Holdings Limited17.38%$0.4784.16%
001390.KSKG Chemical Corporation17.24%$884.5197.69%
2360.HKBest Mart 360 Holdings Limited17.23%$0.3582.20%
ALSAS.PAStradim Espace Finances S.A.17.16%$0.8055.65%
9615.SRMufeed Company17.11%$5.3935.54%
LPPF.JKPT Matahari Department Store Tbk17.09%$300.0082.85%
0LNT.LFugro N.V.17.06%$1.5239.50%
0458.HKTristate Holdings Limited17.02%$0.3133.15%
2283.HKTK Group (Holdings) Limited16.99%$0.4372.10%
1263.HKPC Partner Group Limited16.85%$0.9063.10%
2603.TWEvergreen Marine Corporation (Taiwan) Ltd.16.83%$32.4977.53%
ALHRG.PAHerige16.78%$3.6697.55%
TD-PFJ.TOThe Toronto-Dominion Bank NCUM 5Y PFD SR1816.67%$4.3836.07%
S7MB.BESecuritas AB (publ)16.59%$2.2523.09%
1184.HKS.A.S. Dragon Holdings Limited16.56%$0.7552.32%
PBR-APetróleo Brasileiro S.A. - Petrobras16.54%$1.8786.52%
VRLA.PAVerallia S.A.16.47%$3.8397.79%
6668.HKE-Star Commercial Management Company Limited16.42%$0.2372.71%
0098.HKXingfa Aluminium Holdings Limited16.13%$1.1729.94%
ING.AXInghams Group Limited16.09%$0.4179.67%
1234.HKChina Lilang Limited16.04%$0.5466.61%