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

FIZIKA Scientific and Production Association Open Joint-Stock Company (NPOF.ME)

Company Dividend Discount ModelIndustry: SemiconductorsSector: Technology

Valuation Snapshot

Stable Growth$17,260.52 - $25,966.64$21,376.51
Multi-Stage$21,865.87 - $24,002.53$22,913.87
Blended Fair Value$22,145.19
Current Price$11,850.00
Upside86.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2021202020192018201720162015201420122011
DPS130.07%0.00%935.6224.4038.7044.1518.1514.5118.5625.850.000.00
YoY Growth--3,735.20%-36.96%-12.35%143.28%25.04%-21.79%-28.20%0.00%0.00%0.00%
Dividend Yield--7.90%0.21%0.33%0.37%0.15%0.12%0.16%0.22%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)179.22
(-) Cash Dividends Paid (M)3.40
(=) Cash Retained (M)175.82
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)35.8422.4013.44
Cash Retained (M)175.82175.82175.82
(-) Cash Required (M)-35.84-22.40-13.44
(=) Excess Retained (M)139.98153.42162.38
(/) Shares Outstanding (M)0.090.090.09
(=) Excess Retained per Share1,550.791,699.711,798.99
LTM Dividend per Share37.6537.6537.65
(+) Excess Retained per Share1,550.791,699.711,798.99
(=) Adjusted Dividend1,588.441,737.361,836.64
WACC / Discount Rate9.81%9.81%9.81%
Growth Rate0.55%1.55%2.55%
Fair Value$17,260.52$21,376.51$25,966.64
Upside / Downside45.66%80.39%119.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)179.22182.00184.83187.70190.61193.57199.38
Payout Ratio1.90%19.52%37.14%54.76%72.38%90.00%92.50%
Projected Dividends (M)3.4035.5268.64102.78137.97174.22184.43

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.81%9.81%9.81%
Growth Rate0.55%1.55%2.55%
Year 1 PV (M)32.0332.3532.67
Year 2 PV (M)55.8156.9358.06
Year 3 PV (M)75.3677.6379.95
Year 4 PV (M)91.2194.9098.69
Year 5 PV (M)103.86109.13114.61
PV of Terminal Value (M)1,615.381,697.311,782.55
Equity Value (M)1,973.662,068.252,166.52
Shares Outstanding (M)0.090.090.09
Fair Value$21,865.87$22,913.87$24,002.53
Upside / Downside84.52%93.37%102.55%

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%