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

Mode

Company Industry Sector

Ticker

Industry

Sector

MNC Solution Co., Ltd. (484870.KS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$98,334.07 - $299,244.63$156,589.82
Multi-Stage$343,882.91 - $379,958.25$361,558.71
Blended Fair Value$259,074.27
Current Price$150,500.00
Upside72.14%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020
DPS0.00%0.00%2,167.202,167.201,300.320.000.000.000.000.000.000.00
YoY Growth--0.00%66.67%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--2.75%4.18%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)37,808.43
(-) Cash Dividends Paid (M)13,547.77
(=) Cash Retained (M)24,260.66
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7,561.694,726.052,835.63
Cash Retained (M)24,260.6624,260.6624,260.66
(-) Cash Required (M)-7,561.69-4,726.05-2,835.63
(=) Excess Retained (M)16,698.9719,534.6021,425.02
(/) Shares Outstanding (M)9.239.239.23
(=) Excess Retained per Share1,809.502,116.772,321.62
LTM Dividend per Share1,468.041,468.041,468.04
(+) Excess Retained per Share1,809.502,116.772,321.62
(=) Adjusted Dividend3,277.543,584.813,789.66
WACC / Discount Rate1.27%1.27%1.27%
Growth Rate-2.00%-1.00%0.00%
Fair Value$98,334.07$156,589.82$299,244.63
Upside / Downside-34.66%4.05%98.83%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)37,808.4337,430.3437,056.0436,685.4836,318.6235,955.4437,034.10
Payout Ratio35.83%46.67%57.50%68.33%79.17%90.00%92.50%
Projected Dividends (M)13,547.7717,467.3021,307.0825,068.3128,752.2032,359.8934,256.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.27%1.27%1.27%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)17,074.6317,248.8617,423.09
Year 2 PV (M)20,359.8620,777.4921,199.36
Year 3 PV (M)23,415.4024,139.5424,878.45
Year 4 PV (M)26,252.6427,340.6928,462.21
Year 5 PV (M)28,882.4830,386.4631,952.44
PV of Terminal Value (M)3,057,531.313,216,744.063,382,521.26
Equity Value (M)3,173,516.313,336,637.093,506,436.81
Shares Outstanding (M)9.239.239.23
Fair Value$343,882.91$361,558.71$379,958.25
Upside / Downside128.49%140.24%152.46%

High-Yield Dividend Screener

« Prev Page 14 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
UVSPUnivest Financial Corporation2.69%$0.8728.95%
VBTXVeritex Holdings, Inc.2.69%$0.8138.53%
CBTCabot Corporation2.68%$1.8029.00%
PKOHPark-Ohio Holdings Corp.2.68%$0.5633.19%
WINAWinmark Corporation2.68%$10.7696.24%
CHCOCity Holding Company2.67%$3.2036.27%
IDAIDACORP, Inc.2.67%$3.4058.98%
LFVNLifeVantage Corporation2.67%$0.1618.67%
MMM3M Company2.67%$4.3168.77%
MSEXMiddlesex Water Company2.67%$1.3456.69%
ONBOld National Bancorp2.67%$0.6035.48%
0HQU.LCF Industries Holdings, Inc.2.66%$2.0724.22%
MGYMagnolia Oil & Gas Corporation2.66%$0.6032.28%
PEBKPeoples Bancorp of North Carolina, Inc.2.66%$0.9530.99%
GSBCGreat Southern Bancorp, Inc.2.65%$1.6326.64%
HDThe Home Depot, Inc.2.65%$9.1562.39%
MVBFMVB Financial Corp.2.65%$0.6827.31%
PPGPPG Industries, Inc.2.65%$2.7662.85%
TWMIXAmerican Century Emerging Markets Investor Class2.64%$0.4076.80%
0M2A.LAdeia Inc.2.63%$0.3553.29%
ALLYAlly Financial Inc.2.63%$1.2059.56%
FRAFFranklin Financial Services Corporation2.63%$1.2836.88%
LEALear Corporation2.63%$3.1237.81%
VHIValhi, Inc.2.63%$0.3249.46%
FHIFederated Hermes, Inc.2.62%$1.3727.23%
MKCMcCormick & Company, Incorporated2.62%$1.7661.04%
SLBSLB N.V.2.62%$1.0542.94%
BAHBooz Allen Hamilton Holding Corporation2.61%$2.2233.15%
GILDGilead Sciences, Inc.2.61%$3.1849.10%
AWRAmerican States Water Company2.60%$1.8855.89%
CBANColony Bankcorp, Inc.2.59%$0.4628.75%
MDUMDU Resources Group, Inc.2.59%$0.5162.41%
PLBCPlumas Bancorp2.59%$1.1427.38%
CRD-ACrawford & Company2.58%$0.2843.18%
WBSWebster Financial Corporation2.57%$1.6429.21%
FANGDiamondback Energy, Inc.2.56%$3.9026.98%
JEFJefferies Financial Group Inc.2.56%$1.6349.77%
UNHUnitedHealth Group Incorporated2.56%$8.6044.61%
DOXAmdocs Limited2.55%$2.0439.68%
DVNDevon Energy Corporation2.55%$0.9622.55%
TGNATEGNA Inc.2.55%$0.4923.26%
CFFIC&F Financial Corporation2.54%$1.8022.24%
MTHMeritage Homes Corporation2.54%$1.6821.92%
DTMDT Midstream, Inc.2.52%$3.0477.42%
LEVILevi Strauss & Co.2.52%$0.5234.78%
NFGNational Fuel Gas Company2.52%$2.0736.34%
AMNBAmerican National Bankshares Inc.2.51%$1.2048.76%
HIMYXPioneer High Income Municipal Fund Class Y2.51%$0.1481.31%
ACNBACNB Corporation2.50%$1.1837.66%
FMBHFirst Mid Bancshares, Inc.2.50%$0.9626.52%