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 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%