Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Kazan Public Joint Stock Company Organichesky sintez (KZOS.ME)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$418.31 - $1,374.64$680.01
Multi-Stage$431.17 - $473.12$451.75
Blended Fair Value$565.88
Current Price$77.30
Upside632.06%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320202019201820172016201520142013
DPS-71.51%-18.47%0.010.004.427.544.124.913.130.990.350.53
YoY Growth--0.00%-100.00%-41.41%82.83%-16.06%57.03%215.93%183.26%-34.32%649.62%
Dividend Yield--0.01%0.00%4.93%8.87%4.06%5.34%5.40%2.63%1.62%7.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)29,140.87
(-) Cash Dividends Paid (M)6,001.90
(=) Cash Retained (M)23,138.97
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,828.173,642.612,185.56
Cash Retained (M)23,138.9723,138.9723,138.97
(-) Cash Required (M)-5,828.17-3,642.61-2,185.56
(=) Excess Retained (M)17,310.7919,496.3620,953.40
(/) Shares Outstanding (M)1,844.911,844.911,844.91
(=) Excess Retained per Share9.3810.5711.36
LTM Dividend per Share3.253.253.25
(+) Excess Retained per Share9.3810.5711.36
(=) Adjusted Dividend12.6413.8214.61
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate3.23%4.23%5.23%
Fair Value$418.31$680.01$1,374.64
Upside / Downside441.15%779.71%1,678.32%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)29,140.8730,374.8131,661.0133,001.6734,399.0935,855.6936,931.36
Payout Ratio20.60%34.48%48.36%62.24%76.12%90.00%92.50%
Projected Dividends (M)6,001.9010,472.3015,310.5320,539.7326,184.3332,270.1234,161.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate3.23%4.23%5.23%
Year 1 PV (M)9,752.289,846.759,941.21
Year 2 PV (M)13,277.5613,536.0413,797.01
Year 3 PV (M)16,587.7217,074.4417,570.60
Year 4 PV (M)19,692.3420,466.5121,263.29
Year 5 PV (M)22,600.6323,716.6724,876.37
PV of Terminal Value (M)713,566.45748,803.01785,418.04
Equity Value (M)795,476.97833,443.42872,866.51
Shares Outstanding (M)1,844.911,844.911,844.91
Fair Value$431.17$451.75$473.12
Upside / Downside457.79%484.41%512.06%

High-Yield Dividend Screener

« Prev Page 18 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
CU-X.TOCanadian Utilities Limited6.70%$2.3196.15%
NACNuveen California Quality Municipal Income Fund6.70%$0.7958.10%
SMIT.BKSahamit Machinery Public Company Limited6.70%$0.2480.77%
FNTN.DEfreenet AG6.69%$1.9986.99%
2319.HKChina Mengniu Dairy Company Limited6.68%$1.0099.41%
8963.TInvincible Investment Corporation6.68%$4,300.6161.53%
PLAKR.ATPlastika Kritis S.A.6.67%$0.9734.18%
000540.KSHeungkuk Fire&Marine Insurance Co., Ltd.6.66%$237.3827.99%
2314.HKLee & Man Paper Manufacturing Limited6.66%$0.1928.93%
298020.KSHyosung TNC Corporation6.66%$14,250.7888.73%
CPTGF.BKC.P. Tower Growth Leasehold Property Fund6.66%$0.3463.33%
0QQG.LRomande Energie Holding S.A.6.65%$2.8854.24%
9924.TWTaiwan Fu Hsing Industrial Co.,Ltd.6.65%$3.4897.31%
AYUD.BKAllianz Ayudhya Capital Public Company Limited6.65%$2.3438.16%
BEES3.SABanestes S.A. - Banco do Estado do Espírito Santo6.65%$0.5447.77%
DHTDHT Holdings, Inc.6.65%$0.7862.76%
DVLA.JKPT Darya-Varia Laboratoria Tbk6.65%$110.0071.18%
BTB-UN.TOBTB Real Estate Investment Trust6.64%$0.2763.41%
0297.HKSinofert Holdings Limited6.63%$0.1040.38%
0QQ0.LBKW AG6.63%$11.1661.27%
TTW-R.BKTTW Public Company Limited6.63%$0.6076.46%
000001.SZPing An Bank Co., Ltd.6.62%$0.7533.97%
5519.TWLongDa Construction & Development Corporation6.62%$2.1773.27%
AKHI.QAAl Khaleej Takaful Insurance Company Q.P.S.C.6.62%$0.1562.13%
DEXP3.SADexxos Participações S.A.6.61%$0.5235.77%
PLZ-UN.TOPlaza Retail REIT6.60%$0.2887.93%
0900.HKAEON Credit Service (Asia) Company Limited6.59%$0.4847.12%
4001.SRAbdullah Al-Othaim Markets Company6.59%$0.4169.57%
9942.TWNAK Sealing Technologies Corporation6.59%$6.9983.55%
QFLS.QAQatar Fuel Company Q.P.S.C.("WOQOD")6.59%$1.0096.27%
AD-UN.TOAlaris Equity Partners Income Trust6.58%$1.3646.26%
ARF.AXArena REIT6.58%$0.2367.19%
BVI.PABureau Veritas S.A.6.58%$1.7768.58%
9677.HKWeihai Bank Co., Ltd. Class H6.57%$0.1837.27%
LI.PAKlépierre6.57%$2.1940.55%
SIME.KLSime Darby Berhad6.57%$0.1445.15%
KER.PAKering S.A.6.56%$19.9987.42%
MING.OLSpareBank 1 SMN6.56%$13.2942.26%
024090.KSDCM Corp.6.55%$791.6575.82%
EMSN.SWEms-Chemie Holding AG6.55%$36.0191.24%
HVN.AXHarvey Norman Holdings Limited6.55%$0.4665.85%
LALIN.BKLalin Property Public Company Limited6.54%$0.3261.45%
0636.HKKLN Logistics Group Limited6.53%$0.4728.09%
0JSU.LSipef N.V.6.53%$5.3834.04%
0QF8.LAktia Pankki Oyj6.53%$0.8292.48%
INTRInter & Co, Inc.6.53%$0.5520.40%
0028.HKTian An China Investments Company Limited6.52%$0.3015.83%
4190.SRJarir Marketing Company6.52%$0.8499.34%
ONEE.BKThe ONE Enterprise Public Company Limited6.52%$0.1489.05%
0119.HKPoly Property Group Co., Limited6.51%$0.1338.03%