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

Ticker

Industry

Sector

Miwon Holdings Co., Ltd. (107590.KS)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$891,610.07 - $2,071,704.00$1,941,490.04
Multi-Stage$302,843.80 - $331,685.60$316,998.93
Blended Fair Value$1,129,244.49
Current Price$70,400.00
Upside1,504.04%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS29.96%6.74%1,493.111,395.071,013.364,530.709,563.41402.770.001,557.17734.504,660.40
YoY Growth--7.03%37.67%-77.63%-52.62%2,274.42%0.00%-100.00%112.00%-84.24%499.18%
Dividend Yield--2.05%1.79%1.02%3.20%8.54%0.99%0.00%3.48%1.37%14.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)24,123.44
(-) Cash Dividends Paid (M)4,598.62
(=) Cash Retained (M)19,524.82
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,824.693,015.431,809.26
Cash Retained (M)19,524.8219,524.8219,524.82
(-) Cash Required (M)-4,824.69-3,015.43-1,809.26
(=) Excess Retained (M)14,700.1316,509.3917,715.56
(/) Shares Outstanding (M)2.322.322.32
(=) Excess Retained per Share6,347.897,129.187,650.03
LTM Dividend per Share1,985.801,985.801,985.80
(+) Excess Retained per Share6,347.897,129.187,650.03
(=) Adjusted Dividend8,333.699,114.989,635.83
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.50%6.50%7.50%
Fair Value$891,610.07$1,941,490.04$2,071,704.00
Upside / Downside1,166.49%2,657.80%2,842.76%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)24,123.4425,691.4627,361.4129,139.9031,033.9933,051.2034,042.74
Payout Ratio19.06%33.25%47.44%61.63%75.81%90.00%92.50%
Projected Dividends (M)4,598.628,542.4812,979.6217,957.5023,527.6729,746.0831,489.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)7,946.838,022.168,097.48
Year 2 PV (M)11,232.6511,446.6011,662.57
Year 3 PV (M)14,456.9214,871.9315,294.80
Year 4 PV (M)17,620.5218,298.1618,995.15
Year 5 PV (M)20,724.2921,725.2822,764.58
PV of Terminal Value (M)629,329.31659,726.15691,286.35
Equity Value (M)701,310.52734,090.27768,100.93
Shares Outstanding (M)2.322.322.32
Fair Value$302,843.80$316,998.93$331,685.60
Upside / Downside330.18%350.28%371.14%

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%