Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Mando Corporation (204320.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$119,279.51 - $518,306.85$287,791.55
Multi-Stage$72,954.64 - $79,919.64$76,372.62
Blended Fair Value$182,082.09
Current Price$33,600.00
Upside441.91%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.70%0.00%565.84470.99753.59173.84517.23683.34188.081,088.031,099.62376.17
YoY Growth--20.14%-37.50%333.49%-66.39%-24.31%263.32%-82.71%-1.05%192.32%0.00%
Dividend Yield--1.47%1.39%1.64%0.35%0.79%3.30%0.64%2.34%2.12%1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)130,746.92
(-) Cash Dividends Paid (M)38,522.29
(=) Cash Retained (M)92,224.63
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)26,149.3816,343.369,806.02
Cash Retained (M)92,224.6392,224.6392,224.63
(-) Cash Required (M)-26,149.38-16,343.36-9,806.02
(=) Excess Retained (M)66,075.2575,881.2682,418.61
(/) Shares Outstanding (M)49.7949.7949.79
(=) Excess Retained per Share1,327.041,523.981,655.27
LTM Dividend per Share773.67773.67773.67
(+) Excess Retained per Share1,327.041,523.981,655.27
(=) Adjusted Dividend2,100.712,297.652,428.95
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.69%5.69%6.69%
Fair Value$119,279.51$287,791.55$518,306.85
Upside / Downside255.00%756.52%1,442.58%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)130,746.92138,191.40146,059.76154,376.12163,166.01172,456.37177,630.06
Payout Ratio29.46%41.57%53.68%65.79%77.89%90.00%92.50%
Projected Dividends (M)38,522.2957,446.9978,401.88101,556.79127,094.33155,210.73164,307.81

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.69%5.69%6.69%
Year 1 PV (M)53,411.6153,921.7854,431.95
Year 2 PV (M)67,774.0269,074.9170,388.17
Year 3 PV (M)81,623.2983,984.6286,391.05
Year 4 PV (M)94,972.8998,653.81102,440.70
Year 5 PV (M)107,835.96113,085.35118,537.21
PV of Terminal Value (M)3,226,905.423,383,989.283,547,131.85
Equity Value (M)3,632,523.193,802,709.753,979,320.93
Shares Outstanding (M)49.7949.7949.79
Fair Value$72,954.64$76,372.62$79,919.64
Upside / Downside117.13%127.30%137.86%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%