Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Miwon Specialty Chemical Co., Ltd. (268280.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$184,965.41 - $347,645.68$251,091.58
Multi-Stage$301,953.98 - $331,918.09$316,648.22
Blended Fair Value$283,869.90
Current Price$137,300.00
Upside106.75%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS2.99%0.00%2,121.942,157.772,373.841,972.531,825.781,831.54532.940.00350.060.00
YoY Growth---1.66%-9.10%20.35%8.04%-0.31%243.67%0.00%-100.00%0.00%0.00%
Dividend Yield--1.42%1.52%1.72%0.99%1.08%2.49%0.79%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)59,707.78
(-) Cash Dividends Paid (M)13,605.65
(=) Cash Retained (M)46,102.12
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,941.567,463.474,478.08
Cash Retained (M)46,102.1246,102.1246,102.12
(-) Cash Required (M)-11,941.56-7,463.47-4,478.08
(=) Excess Retained (M)34,160.5738,638.6541,624.04
(/) Shares Outstanding (M)4.864.864.86
(=) Excess Retained per Share7,030.377,951.988,566.38
LTM Dividend per Share2,800.092,800.092,800.09
(+) Excess Retained per Share7,030.377,951.988,566.38
(=) Adjusted Dividend9,830.4610,752.0711,366.47
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate0.99%1.99%2.99%
Fair Value$184,965.41$251,091.58$347,645.68
Upside / Downside34.72%82.88%153.20%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)59,707.7860,894.2962,104.3963,338.5464,597.2165,880.8967,857.31
Payout Ratio22.79%36.23%49.67%63.11%76.56%90.00%92.50%
Projected Dividends (M)13,605.6522,061.7930,848.6439,976.0149,453.9559,292.8062,768.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate0.99%1.99%2.99%
Year 1 PV (M)20,540.2620,743.6520,947.05
Year 2 PV (M)26,740.2927,272.4927,809.94
Year 3 PV (M)32,262.2533,230.1734,217.27
Year 4 PV (M)37,158.7638,652.5940,191.01
Year 5 PV (M)41,478.9043,573.6545,752.18
PV of Terminal Value (M)1,309,013.941,375,121.141,443,872.57
Equity Value (M)1,467,194.401,538,593.691,612,790.02
Shares Outstanding (M)4.864.864.86
Fair Value$301,953.98$316,648.22$331,918.09
Upside / Downside119.92%130.63%141.75%

High-Yield Dividend Screener

« Prev Page 10 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BNGA.JKPT Bank CIMB Niaga Tbk8.91%$157.7256.96%
QIGD.QAQatari Investors Group Q.S.C.8.91%$0.1397.17%
MCS-R.BKM.C.S. Steel Public Company Limited8.90%$0.7434.29%
0QR1.LSchweiter Technologies AG8.89%$22.4090.72%
0816.HKJinmao Property Services Co., Limited8.88%$0.2355.27%
3492.TMIRARTH Real Estate Investment Corporation8.88%$8,301.0988.12%
3998.HKBosideng International Holdings Limited8.86%$0.4070.17%
PJP.WAPJP Makrum S.A.8.86%$1.4265.03%
603565.SSShanghai Zhonggu Logistics Co., Ltd.8.84%$0.8987.23%
ALVAP.PAKumulus Vape S.A.8.83%$0.3724.09%
IPS.PAIpsos S.A.8.83%$2.9938.93%
RFF.AXRural Funds Group8.83%$0.1715.19%
KOV.AXKorvest Ltd8.81%$1.2460.47%
0QUS.LG5 Entertainment AB (publ)8.80%$8.0594.74%
9620.SRBalsm Alofoq Medical Co.8.80%$2.4063.98%
PPM.AXPepper Money Limited8.80%$0.2044.77%
VK.PAVallourec S.A.8.80%$1.4183.22%
BBNI.JKPT Bank Negara Indonesia (Persero) Tbk8.79%$374.4666.86%
KJL.BKKijcharoen Engineering Electric Public Company Limited8.79%$0.5473.06%
0856.HKVSTECS Holdings Limited8.78%$0.7147.24%
BA-R.BKBangkok Airways Public Company Limited8.78%$1.3083.23%
PFRM3.SAProfarma Distribuidora de Produtos Farmacêuticos S.A.8.78%$0.7478.88%
0001.HKCK Hutchison Holdings Limited8.77%$4.7359.96%
NOBLE-R.BKNoble Development Public Company Limited8.75%$0.1927.34%
RANA.OLRana Gruber ASA8.75%$6.7583.80%
PDG.BKProdigy Public Company Limited8.74%$0.2690.35%
WHC.AXWhitehaven Coal Limited8.74%$0.6856.57%
DLTA.JKPT Delta Djakarta Tbk8.73%$175.4299.09%
8371.HKTaste Gourmet Group Limited8.70%$0.1853.44%
TRAN.BACompañía de Transporte de Energía Eléctrica en Alta Tensión Transener S.A.8.70%$301.7991.83%
0257.HKChina Everbright Environment Group Limited8.69%$0.4235.73%
EMB.AXEmbelton Limited8.69%$0.7069.10%
HP3A.DERingmetall SE8.69%$0.2438.33%
RDTX.JKPT Roda Vivatex Tbk8.69%$1,103.9395.63%
S56.SISamudera Shipping Line Ltd8.69%$0.1060.61%
1307.TWSan Fang Chemical Industry Co., Ltd.8.68%$2.7091.10%
ASIZ.LAberforth Split Level Income ZDP 20248.68%$11.0447.29%
PIC.AXPerpetual Equity Investment Company Limited8.68%$0.1197.90%
CPHN.SWCPH Chemie + Papier Holding AG8.66%$5.9989.84%
JIN.AXJumbo Interactive Limited8.66%$0.9974.11%
PM-R.BKPremier Marketing Public Company Limited8.66%$1.0390.60%
0546.HKFufeng Group Limited8.65%$0.7030.72%
ITB.DEImperial Brands PLC8.65%$3.0955.77%
LOGG3.SALOG Commercial Properties e Participações S.A.8.64%$2.1949.79%
5547.TWOJioushun Construction Co., Ltd.8.63%$2.2658.13%
TWD.AXTamawood Limited8.62%$0.2480.43%
UNITED.HEUnited Bankers Oyj8.60%$1.6153.91%
DDR.AXDicker Data Limited8.58%$0.8796.73%
PATO.BKPato Chemical Industry Public Company Limited8.58%$0.6098.05%
0371.HKBeijing Enterprises Water Group Limited8.56%$0.2164.00%