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

FIZIKA Scientific and Production Association Open Joint-Stock Company (NPOF.ME)

Company Dividend Discount ModelIndustry: SemiconductorsSector: Technology

Valuation Snapshot

Stable Growth$17,260.52 - $25,966.64$21,376.51
Multi-Stage$21,865.87 - $24,002.53$22,913.87
Blended Fair Value$22,145.19
Current Price$11,850.00
Upside86.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2021202020192018201720162015201420122011
DPS130.07%0.00%935.6224.4038.7044.1518.1514.5118.5625.850.000.00
YoY Growth--3,735.20%-36.96%-12.35%143.28%25.04%-21.79%-28.20%0.00%0.00%0.00%
Dividend Yield--7.90%0.21%0.33%0.37%0.15%0.12%0.16%0.22%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)179.22
(-) Cash Dividends Paid (M)3.40
(=) Cash Retained (M)175.82
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)35.8422.4013.44
Cash Retained (M)175.82175.82175.82
(-) Cash Required (M)-35.84-22.40-13.44
(=) Excess Retained (M)139.98153.42162.38
(/) Shares Outstanding (M)0.090.090.09
(=) Excess Retained per Share1,550.791,699.711,798.99
LTM Dividend per Share37.6537.6537.65
(+) Excess Retained per Share1,550.791,699.711,798.99
(=) Adjusted Dividend1,588.441,737.361,836.64
WACC / Discount Rate9.81%9.81%9.81%
Growth Rate0.55%1.55%2.55%
Fair Value$17,260.52$21,376.51$25,966.64
Upside / Downside45.66%80.39%119.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)179.22182.00184.83187.70190.61193.57199.38
Payout Ratio1.90%19.52%37.14%54.76%72.38%90.00%92.50%
Projected Dividends (M)3.4035.5268.64102.78137.97174.22184.43

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.81%9.81%9.81%
Growth Rate0.55%1.55%2.55%
Year 1 PV (M)32.0332.3532.67
Year 2 PV (M)55.8156.9358.06
Year 3 PV (M)75.3677.6379.95
Year 4 PV (M)91.2194.9098.69
Year 5 PV (M)103.86109.13114.61
PV of Terminal Value (M)1,615.381,697.311,782.55
Equity Value (M)1,973.662,068.252,166.52
Shares Outstanding (M)0.090.090.09
Fair Value$21,865.87$22,913.87$24,002.53
Upside / Downside84.52%93.37%102.55%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%