Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

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 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%