Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Miwon Commercial Co., Ltd. (002840.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$1,611,660.96 - $1,898,809.68$1,779,462.75
Multi-Stage$4,141,705.39 - $4,547,508.06$4,340,808.31
Blended Fair Value$3,060,135.53
Current Price$150,000.00
Upside1,940.09%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.29%0.00%2,029.381,548.461,586.526,142.16701.96996.21384.8965.15168.9241.63
YoY Growth--31.06%-2.40%-74.17%775.00%-29.54%158.83%490.78%-61.43%305.80%0.00%
Dividend Yield--1.09%0.86%0.93%3.49%0.37%1.74%0.72%0.18%0.46%0.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)44,261.00
(-) Cash Dividends Paid (M)9,280.29
(=) Cash Retained (M)34,980.71
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,852.205,532.633,319.58
Cash Retained (M)34,980.7134,980.7134,980.71
(-) Cash Required (M)-8,852.20-5,532.63-3,319.58
(=) Excess Retained (M)26,128.5129,448.0831,661.13
(/) Shares Outstanding (M)4.644.644.64
(=) Excess Retained per Share5,636.316,352.396,829.78
LTM Dividend per Share2,001.902,001.902,001.90
(+) Excess Retained per Share5,636.316,352.396,829.78
(=) Adjusted Dividend7,638.208,354.298,831.67
WACC / Discount Rate-21.75%-21.75%-21.75%
Growth Rate5.50%6.50%7.50%
Fair Value$1,611,660.96$1,779,462.75$1,898,809.68
Upside / Downside974.44%1,086.31%1,165.87%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)44,261.0047,137.9750,201.9453,465.0656,940.2960,641.4162,460.65
Payout Ratio20.97%34.77%48.58%62.39%76.19%90.00%92.50%
Projected Dividends (M)9,280.2916,391.6424,388.2633,355.1843,384.7754,577.2757,776.10

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-21.75%-21.75%-21.75%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)20,750.4920,947.1821,143.87
Year 2 PV (M)39,083.4339,827.8640,579.31
Year 3 PV (M)67,667.6469,610.1471,589.46
Year 4 PV (M)111,419.42115,704.29120,111.58
Year 5 PV (M)177,435.83186,006.05194,904.26
PV of Terminal Value (M)18,783,553.9419,690,806.6220,632,781.99
Equity Value (M)19,199,910.7520,122,902.1321,081,110.47
Shares Outstanding (M)4.644.644.64
Fair Value$4,141,705.39$4,340,808.31$4,547,508.06
Upside / Downside2,661.14%2,793.87%2,931.67%

High-Yield Dividend Screener

« Prev Page 24 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
NDA-FI.HENordea Bank Abp5.73%$0.9467.38%
RBF.BKR&B Food Supply Public Company Limited5.73%$0.1781.37%
1882.HKHaitian International Holdings Limited5.72%$1.2733.58%
3339.HKLonking Holdings Limited5.72%$0.1736.46%
4126.TWOPacific Hospital Supply Co., Ltd5.72%$4.8486.09%
SLFSun Life Financial Inc.5.72%$3.6065.58%
0QKD.LForbo Holding AG5.71%$50.0340.66%
IPE.WAIPOPEMA Securities S.A.5.71%$0.2368.17%
SNOR.OLSpareBank 1 Nordmøre5.71%$10.0420.14%
3705.TWYungShin Global Holding Corporation5.70%$3.2590.33%
MST.BKMaybank Securities (Thailand) Public Company Limited5.70%$0.3875.36%
3462.TNomura Real Estate Master Fund, Inc.5.69%$9,849.8672.94%
CHILE.SNBanco de Chile5.69%$9.8578.63%
RSUL4.SAMetalúrgica Riosulense S.A.5.69%$3.9836.85%
600007.SSChina World Trade Center Co., Ltd.5.68%$1.1395.72%
AURG.OLAurskog Sparebank5.68%$15.0028.30%
BPO-PT.TOBrookfield Office Properties Inc5.68%$1.1634.59%
KTY.WAGrupa Kety S.A.5.68%$52.8592.39%
PREB.BKPre-Built Public Company Limited5.68%$0.2076.14%
3213.TWOMildef Crete Inc.5.67%$5.9677.23%
NAB.AXNational Australia Bank Limited5.67%$2.4066.40%
3282.TComforia Residential REIT, Inc5.66%$18,861.6284.64%
DTEL.BRDeutsche Telekom AG5.66%$1.1349.89%
HELG.OLSpareBank 1 Helgeland5.66%$10.3551.40%
SITHAI.BKSrithai Superware Public Company Limited5.66%$0.0697.25%
002884.SZGuangdong Lingxiao Pump Industry Co.,Ltd.5.65%$1.0077.13%
1535.TWChina Ecotek Corporation5.65%$2.9975.30%
8960.TUnited Urban Investment Corporation5.65%$10,346.6368.81%
SIILI.HESiili Solutions Oyj5.65%$0.2640.06%
AVEN.STAvensia AB (publ)5.64%$0.5078.26%
RPH.BKRatchaphruek Hospital Public Company Limited5.64%$0.2885.55%
1702.HKDongguang Chemical Limited5.63%$0.1123.80%
601033.SSGrandtop Yongxing Group Co., Ltd.5.63%$0.8583.54%
601398.SSIndustrial & Commercial Bank of China Ltd.5.63%$0.4543.37%
JDF.BKJD Food Public Company Limited5.63%$0.0852.54%
024110.KSIndustrial Bank of Korea5.62%$1,165.3436.50%
DHBK.QADoha Bank Q.P.S.C.5.62%$0.1655.17%
0667.HKChina East Education Holdings Limited5.61%$0.3885.28%
0807.HKSIIC Environment Holdings Ltd.5.61%$0.0625.08%
EKH.BKEkachai Medical Care Public Company Limited5.61%$0.2891.43%
HIFA-B.STHifab Group AB (publ.)5.61%$0.1742.74%
KCAR.BKKrungthai Car Rent and Lease Public Company Limited5.61%$0.3043.66%
000987.SZGuangzhou Yuexiu Financial Holdings Group Co., Ltd.5.60%$0.4663.54%
0VCO.LPeyto Exploration & Development Corp.5.60%$1.2970.79%
1537.TWKung Long Batteries Industrial Co.,Ltd5.60%$7.0072.79%
DVR.AXDiverger Limited5.60%$0.0769.90%
SECURE.BKnForce Secure Public Company Limited5.60%$0.7053.33%
029960.KQKorea Environment Technology Co., Ltd.5.59%$499.3892.03%
2057.HKZTO Express (Cayman) Inc.5.59%$9.3186.81%
3468.TStar Asia Investment Corporation5.59%$3,448.1578.34%