Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

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 12 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SOThe Southern Company3.09%$2.6967.01%
CFRCullen/Frost Bankers, Inc.3.08%$3.9439.68%
CMSCMS Energy Corporation3.08%$2.1762.27%
SJWSJW Group3.08%$1.6052.08%
SNVSynovus Financial Corp.3.08%$1.5427.05%
0HCT.LAlliant Energy Corporation3.07%$1.9962.84%
0M3L.LZions Bancorporation, National Association3.07%$1.7931.01%
IVZInvesco Ltd.3.07%$0.8335.83%
SWXSouthwest Gas Holdings, Inc.3.07%$2.4638.44%
PEGPublic Service Enterprise Group Incorporated3.06%$2.4859.65%
CASSCass Information Systems, Inc.3.05%$1.2452.58%
CIVBCivista Bancshares, Inc.3.05%$0.6725.26%
TXNTexas Instruments Incorporated3.05%$5.4198.14%
CTRECareTrust REIT, Inc.3.04%$1.1089.62%
UCBUnited Community Banks, Inc.3.04%$0.9536.76%
DRIDarden Restaurants, Inc.3.03%$5.6860.69%
HMNHorace Mann Educators Corporation3.02%$1.3634.55%
VGVenture Global, Inc.3.02%$0.2124.09%
HFBLHome Federal Bancorp, Inc. of Louisiana3.01%$0.5435.96%
TOWNTowneBank3.01%$1.0045.24%
GBCIGlacier Bancorp, Inc.3.00%$1.3464.06%
MBWMMercantile Bank Corporation3.00%$1.4327.14%
PPLPPL Corporation3.00%$1.0571.70%
DTSQDT Cloud Star Acquisition Corporation2.99%$0.3287.02%
EBMTEagle Bancorp Montana, Inc.2.99%$0.5833.76%
INDBIndependent Bank Corp.2.99%$2.1935.86%
ESSAESSA Bancorp, Inc.2.98%$0.6139.75%
RDNRadian Group Inc.2.98%$1.0725.60%
0K0X.LMetLife, Inc.2.96%$2.3641.08%
CUBBCustomers Bancorp, Inc 5.375% S2.96%$0.6612.54%
HBBHamilton Beach Brands Holding Company2.96%$0.4720.02%
SDSandRidge Energy, Inc.2.96%$0.4424.38%
STRWStrawberry Fields REIT LLC2.95%$0.3870.76%
INGRIngredion Incorporated2.94%$3.2332.02%
JWNNordstrom, Inc.2.94%$0.7342.03%
PKBKParke Bancorp, Inc.2.94%$0.7125.08%
0JW2.LM&T Bank Corporation2.93%$5.9133.38%
EIGEmployers Holdings, Inc.2.93%$1.2648.48%
MYEMyers Industries, Inc.2.93%$0.5573.41%
RMRegional Management Corp.2.93%$1.1528.16%
HSYThe Hershey Company2.92%$5.3379.75%
STZConstellation Brands, Inc.2.92%$4.1259.24%
AROCArchrock, Inc.2.91%$0.7751.05%
JXNJackson Financial Inc.2.91%$3.1338.19%
OSPNOneSpan Inc.2.91%$0.3623.87%
0LC6.LSysco Corporation2.90%$2.1055.57%
EXEExpand Energy Corporation2.89%$3.1787.89%
PGThe Procter & Gamble Company2.89%$4.0959.50%
RESRPC, Inc.2.89%$0.1672.96%
0M1R.LXcel Energy Inc.2.88%$2.1665.69%