Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

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

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$184,964.38 - $347,642.58$251,089.86
Multi-Stage$301,951.16 - $331,914.99$316,645.26
Blended Fair Value$283,867.56
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$184,964.38$251,089.86$347,642.58
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)20,540.2520,743.6520,947.04
Year 2 PV (M)26,740.2827,272.4827,809.92
Year 3 PV (M)32,262.2233,230.1534,217.24
Year 4 PV (M)37,158.7238,652.5440,190.96
Year 5 PV (M)41,478.8443,573.5945,752.12
PV of Terminal Value (M)1,309,000.401,375,106.911,443,857.63
Equity Value (M)1,467,180.711,538,579.311,612,774.92
Shares Outstanding (M)4.864.864.86
Fair Value$301,951.16$316,645.26$331,914.99
Upside / Downside119.92%130.62%141.74%

High-Yield Dividend Screener

« Prev Page 19 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
2979.TSOSiLA Logistics REIT, Inc.6.51%$8,225.4581.63%
5135.KLSarawak Plantation Berhad6.51%$0.2057.64%
TOTB.DETotalEnergies SE6.51%$3.6556.75%
0QNK.LWarteck Invest AG6.49%$126.0080.72%
6605.TWDepo Auto Parts Industrial Co., Ltd.6.49%$8.9365.56%
INCLU.BRInclusio S.A.6.49%$1.1617.79%
TUGU.JKPT Asuransi Tugu Pratama Indonesia Tbk6.49%$76.8936.75%
014580.KSTaekyung Bk Co., Ltd6.48%$298.2330.77%
3485.TWOEclat Forever Machinery Co., Ltd.6.48%$8.8769.07%
3933.HKThe United Laboratories International Holdings Limited6.48%$0.7623.13%
JBH.AXJB Hi-Fi Limited6.48%$6.2475.94%
SGLLV.AXRicegrowers Limited6.48%$1.0754.55%
SJOVA.ICSjóvá-Almennar tryggingar hf.6.48%$2.8390.10%
010960.KSSamho Development Co., Ltd.6.47%$239.2128.41%
FIBRAMQ12.MXFIBRA Macquarie México6.47%$2.1939.90%
FWD.AXFleetwood Limited6.47%$0.1894.88%
VLID3.SAValid Soluções S.A.6.46%$1.3644.64%
214320.KSInnocean Worldwide Inc.6.45%$1,180.0956.54%
3481.TMitsubishi Estate Logistics REIT Investment Corporation6.45%$8,568.4374.88%
TMW.BKThai Mitsuwa Public Company Limited6.45%$3.6127.20%
IMPACT.BKImpact Growth Real Estate Investment Trust6.44%$0.6790.64%
1969.HKChina Chunlai Education Group Co., Ltd.6.43%$0.2318.54%
ALICA.PAIcape Holding S.A.6.43%$0.3845.20%
KBANK-R.BKKasikornbank Public Company Limited6.43%$12.5059.49%
KUMWEL.BKKumwell Corporation Public Company Limited6.43%$0.0745.73%
SLL.DESBO AG6.42%$1.7584.82%
TFF.PATFF Group6.42%$1.2330.40%
8958.TGlobal One Real Estate Investment Corp.6.41%$8,838.2459.36%
AALLON.HEAallon Group Oyj6.41%$0.6863.85%
PL8.AXPlato Income Maximiser Limited6.41%$0.0947.21%
PTT-R.BKPTT Public Company Limited6.41%$2.0578.59%
461300.KQi-Scream Media Co. Ltd.6.39%$1,098.5144.35%
FLRY3.SAFleury S.A.6.39%$0.9586.00%
000666.SZJingwei Textile Machinery Company Limited6.38%$0.5740.17%
013870.KSGMB Korea Corp.6.38%$256.3527.15%
2669.HKChina Overseas Property Holdings Limited6.38%$0.2929.88%
NRP.ASNEPI Rockcastle S.A.6.38%$0.4730.96%
2247.TWPan German Universal Motors Ltd.6.37%$17.9678.50%
MSC.BKMetro Systems Corporation Public Company Limited6.37%$0.5073.61%
017800.KSHyundai Elevator Co., Ltd6.36%$5,588.0485.50%
035250.KSKangwon Land, Inc.6.36%$1,169.5764.65%
5108.TBridgestone Corporation6.36%$223.5463.02%
FSHOP13.MXFibra Shop6.36%$0.5814.91%
FTREIT.BKFrasers Property Thailand Industrial Freehold & Leasehold REIT6.36%$0.7582.90%
0RG6.LFlughafen Zürich AG6.35%$11.0051.63%
0ZQ7.LInstone Real Estate Group SE6.35%$0.5079.32%
ENEL.MIEnel S.p.A.6.35%$0.5790.97%
STANLY.BKThai Stanley Electric Public Company Limited6.35%$12.0052.87%
TASCO-R.BKTipco Asphalt Public Company Limited6.35%$0.8788.88%
603279.SSJingjin Equipment Inc.6.34%$1.0799.67%