Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

Maeil Dairies Co., Ltd. (267980.KQ)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$56,729.42 - $88,147.19$71,255.83
Multi-Stage$129,416.14 - $142,647.08$135,900.77
Blended Fair Value$103,578.30
Current Price$37,500.00
Upside176.21%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS9.44%0.00%1,170.011,172.241,204.80827.35851.05745.25464.720.000.000.00
YoY Growth---0.19%-2.70%45.62%-2.79%14.20%60.37%0.00%0.00%0.00%0.00%
Dividend Yield--3.23%2.88%2.52%1.22%1.18%1.08%0.54%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)44,282.05
(-) Cash Dividends Paid (M)9,020.87
(=) Cash Retained (M)35,261.18
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,856.415,535.263,321.15
Cash Retained (M)35,261.1835,261.1835,261.18
(-) Cash Required (M)-8,856.41-5,535.26-3,321.15
(=) Excess Retained (M)26,404.7729,725.9331,940.03
(/) Shares Outstanding (M)7.367.367.36
(=) Excess Retained per Share3,585.414,036.384,337.03
LTM Dividend per Share1,224.911,224.911,224.91
(+) Excess Retained per Share3,585.414,036.384,337.03
(=) Adjusted Dividend4,810.325,261.295,561.94
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate-2.00%-1.00%0.00%
Fair Value$56,729.42$71,255.83$88,147.19
Upside / Downside51.28%90.02%135.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)44,282.0543,839.2343,400.8342,966.8342,537.1642,111.7943,375.14
Payout Ratio20.37%34.30%48.22%62.15%76.07%90.00%92.50%
Projected Dividends (M)9,020.8715,035.5920,929.1126,703.2632,359.8337,900.6140,122.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)14,000.3214,143.1814,286.04
Year 2 PV (M)18,146.2018,518.4218,894.42
Year 3 PV (M)21,558.4122,225.1222,905.43
Year 4 PV (M)24,326.3025,334.5226,373.75
Year 5 PV (M)26,529.7727,911.2329,349.66
PV of Terminal Value (M)848,524.16892,708.78938,715.17
Equity Value (M)953,085.151,000,841.241,050,524.46
Shares Outstanding (M)7.367.367.36
Fair Value$129,416.14$135,900.77$142,647.08
Upside / Downside245.11%262.40%280.39%

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%