Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PJSC KuibyshevAzot (KAZT.ME)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$12,699.80 - $14,962.51$14,022.07
Multi-Stage$19,408.30 - $21,308.74$20,340.74
Blended Fair Value$17,181.40
Current Price$458.20
Upside3,649.76%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS28.59%24.59%22.0448.9843.977.811.356.275.392.205.654.15
YoY Growth---55.00%11.39%462.91%479.13%-78.48%16.20%145.33%-61.10%36.35%69.54%
Dividend Yield--4.30%7.36%7.34%1.63%0.71%4.24%4.56%2.52%6.30%5.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,830.30
(-) Cash Dividends Paid (M)1,228.09
(=) Cash Retained (M)11,602.21
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,566.061,603.79962.27
Cash Retained (M)11,602.2111,602.2111,602.21
(-) Cash Required (M)-2,566.06-1,603.79-962.27
(=) Excess Retained (M)9,036.159,998.4210,639.94
(/) Shares Outstanding (M)170.53170.53170.53
(=) Excess Retained per Share52.9958.6362.39
LTM Dividend per Share7.207.207.20
(+) Excess Retained per Share52.9958.6362.39
(=) Adjusted Dividend60.1965.8369.59
WACC / Discount Rate-13.15%-13.15%-13.15%
Growth Rate5.50%6.50%7.50%
Fair Value$12,699.80$14,022.07$14,962.51
Upside / Downside2,671.67%2,960.25%3,165.50%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,830.3013,664.2614,552.4415,498.3516,505.7417,578.6218,105.97
Payout Ratio9.57%25.66%41.74%57.83%73.91%90.00%92.50%
Projected Dividends (M)1,228.093,505.906,074.638,962.5012,200.1115,820.7516,748.03

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-13.15%-13.15%-13.15%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,998.884,036.784,074.68
Year 2 PV (M)7,903.118,053.648,205.59
Year 3 PV (M)13,299.8113,681.6014,070.63
Year 4 PV (M)20,649.9621,444.1022,260.93
Year 5 PV (M)30,543.6932,018.9633,550.69
PV of Terminal Value (M)3,233,388.713,389,562.603,551,713.62
Equity Value (M)3,309,784.163,468,797.683,633,876.15
Shares Outstanding (M)170.53170.53170.53
Fair Value$19,408.30$20,340.74$21,308.74
Upside / Downside4,135.77%4,339.27%4,550.53%

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%