Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Michang Oil Ind .Co.,Ltd. (003650.KS)

Company Dividend Discount ModelIndustry: Oil & Gas Refining & MarketingSector: Energy

Valuation Snapshot

Stable Growth$1,084,875.89 - $6,147,902.78$1,983,506.34
Multi-Stage$891,242.33 - $977,716.01$933,669.46
Blended Fair Value$1,458,587.90
Current Price$106,500.00
Upside1,269.57%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.80%2.61%2,799.962,499.972,499.972,099.972,024.761,676.891,864.422,506.042,392.132,050.40
YoY Growth--12.00%0.00%19.05%3.71%20.75%-10.06%-25.60%4.76%16.67%-5.26%
Dividend Yield--2.80%3.19%3.79%2.57%2.72%3.35%2.37%3.07%2.80%2.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)49,847.22
(-) Cash Dividends Paid (M)4,538.94
(=) Cash Retained (M)45,308.28
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,969.446,230.903,738.54
Cash Retained (M)45,308.2845,308.2845,308.28
(-) Cash Required (M)-9,969.44-6,230.90-3,738.54
(=) Excess Retained (M)35,338.8439,077.3841,569.74
(/) Shares Outstanding (M)1.511.511.51
(=) Excess Retained per Share23,356.8025,827.7427,475.04
LTM Dividend per Share2,999.962,999.962,999.96
(+) Excess Retained per Share23,356.8025,827.7427,475.04
(=) Adjusted Dividend26,356.7628,827.7030,475.00
WACC / Discount Rate6.46%6.46%6.46%
Growth Rate3.94%4.94%5.94%
Fair Value$1,084,875.89$1,983,506.34$6,147,902.78
Upside / Downside918.66%1,762.45%5,672.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)49,847.2252,308.3454,890.9957,601.1460,445.1163,429.4965,332.38
Payout Ratio9.11%25.28%41.46%57.64%73.82%90.00%92.50%
Projected Dividends (M)4,538.9413,225.9322,759.6833,202.6144,621.2757,086.5460,432.45

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.46%6.46%6.46%
Growth Rate3.94%4.94%5.94%
Year 1 PV (M)12,304.7112,423.1012,541.48
Year 2 PV (M)19,699.5420,080.4320,464.97
Year 3 PV (M)26,736.6727,515.8328,309.99
Year 4 PV (M)33,428.8934,734.0736,077.11
Year 5 PV (M)39,788.6141,739.8643,766.93
PV of Terminal Value (M)1,216,491.231,276,148.601,338,123.85
Equity Value (M)1,348,449.651,412,641.891,479,284.33
Shares Outstanding (M)1.511.511.51
Fair Value$891,242.33$933,669.46$977,716.01
Upside / Downside736.85%776.68%818.04%

High-Yield Dividend Screener

« Prev Page 25 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
8952.TJapan Real Estate Investment Corporation5.59%$7,312.3570.16%
AEGN.ATAegean Airlines S.A.5.59%$0.8128.27%
KMDS.JKPT Kurniamitra Duta Sentosa, Tbk5.59%$38.0052.57%
RECLTD.BOREC Limited5.59%$21.3032.48%
2488.HKLaunch Tech Company Limited5.58%$0.4931.82%
ANIM3.SAAnima Holding S.A.5.58%$0.1844.03%
PROF-B.STProfilGruppen AB (publ)5.58%$6.6456.11%
SOL.AXWashington H. Soul Pattinson and Company Limited5.58%$2.0979.15%
1128.HKWynn Macau, Limited5.57%$0.3352.58%
1585.HKYadea Group Holdings Ltd.5.57%$0.6444.68%
SBOK.STScandBook Holding AB (publ)5.57%$2.7567.47%
003470.KSYuanta Securities Korea Co., Ltd.5.56%$203.1264.57%
AEDAS.MCAedas Homes, S.A.5.56%$1.3344.89%
DTL.AXData#3 Limited5.56%$0.5085.44%
IMAS.JKPT Indomobil Sukses Internasional Tbk5.56%$63.4361.82%
SFQ.DESAF-Holland SE5.56%$0.8475.48%
058430.KSPOSCO STEELEON Co., Ltd.5.55%$2,160.0746.25%
2192.HKMedlive Technology Co., Ltd.5.55%$0.5565.76%
8968.TFukuoka REIT Corporation5.55%$10,438.6663.61%
CY6U.SICapitaLand India Trust5.55%$0.0723.56%
INLIF.ATInterlife General Insurance Company S.A.5.55%$0.3626.26%
0A0C.LStadler Rail AG5.54%$1.0971.26%
1289.HKWuxi Sunlit Science and Technology Company Limited5.54%$0.1622.04%
2686.HKAAG Energy Holdings Limited5.54%$0.1029.66%
SNK.WASanok Rubber Company Spólka Akcyjna5.54%$1.1993.14%
0IZM.LABG Sundal Collier Holding ASA5.53%$0.4584.38%
600681.SSBestsun Energy Co., Ltd.5.53%$0.2495.34%
605009.SSHangzhou Haoyue Personal Care Co., Ltd5.53%$1.7190.38%
KSB3.DEKSB SE & Co. KGaA5.53%$52.7634.72%
000581.SZWeifu High-Technology Group Co., Ltd.5.52%$1.1471.66%
0QO1.LSchindler Holding AG5.52%$10.9983.82%
1061.HKEssex Bio-Technology Limited5.52%$0.2120.70%
HGSB.OLHaugesund Sparebank5.52%$8.8625.30%
603408.SSRunner (Xiamen) Corp.5.51%$0.7576.83%
PERR.PAGérard Perrier Industrie S.A.5.51%$4.6047.56%
009180.KSHansol Logistics Co., Ltd.5.50%$149.8936.63%
601339.SSBros Eastern.,Ltd5.50%$0.3287.29%
9905.TWGreat China Metal Ind. Co., Ltd.5.50%$1.0975.18%
FIQE3.SAUnifique Telecomunicações S.A.5.50%$0.2748.37%
M-STOR.BKMFC-Strategic Storage Fund5.50%$0.4482.25%
SYNTEC.BKSyntec Construction Public Company Limited5.50%$0.0924.68%
TPAC.BKThai Plaspac Public Company Limited5.50%$0.4536.96%
WIK.WAWikana S.A.5.50%$0.4079.03%
600713.SSNanJing Pharmaceutical Company Limited5.49%$0.3078.15%
ATIC.JKPT Anabatic Technologies Tbk5.49%$35.4144.79%
000672.SZGansu Shangfeng Cement Co.,Ltd5.48%$0.7191.94%
069260.KSTKG Huchems Co.,Ltd.5.47%$998.9065.46%
NCK.AXNick Scali Limited5.47%$1.2979.89%
000270.KSKia Corporation5.46%$6,584.2832.69%
002014.SZHuangshan Novel Co.,Ltd5.46%$0.6584.41%