Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Meritz Financial Group Inc. (138040.KS)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

Valuation Snapshot

Stable Growth$2,212,328.40 - $2,606,497.70$2,442,670.06
Multi-Stage$627,884.85 - $688,547.32$657,652.68
Blended Fair Value$1,550,161.37
Current Price$113,500.00
Upside1,265.78%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS23.44%29.23%2,870.25226.95353.161,763.371,094.321,001.521,120.69842.11681.74326.16
YoY Growth--1,164.70%-35.74%-79.97%61.14%9.27%-10.63%33.08%23.52%109.02%47.58%
Dividend Yield--2.35%0.28%0.91%4.34%6.36%9.72%7.86%5.69%5.61%2.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,329,894.39
(-) Cash Dividends Paid (M)285,347.12
(=) Cash Retained (M)2,044,547.27
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)465,978.88291,236.80174,742.08
Cash Retained (M)2,044,547.272,044,547.272,044,547.27
(-) Cash Required (M)-465,978.88-291,236.80-174,742.08
(=) Excess Retained (M)1,578,568.401,753,310.481,869,805.19
(/) Shares Outstanding (M)177.77177.77177.77
(=) Excess Retained per Share8,879.829,862.7910,518.10
LTM Dividend per Share1,605.151,605.151,605.15
(+) Excess Retained per Share8,879.829,862.7910,518.10
(=) Adjusted Dividend10,484.9711,467.9312,123.25
WACC / Discount Rate5.16%5.16%5.16%
Growth Rate5.50%6.50%7.50%
Fair Value$2,212,328.40$2,442,670.06$2,606,497.70
Upside / Downside1,849.19%2,052.13%2,196.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,329,894.392,481,337.532,642,624.472,814,395.062,997,330.743,192,157.233,287,921.95
Payout Ratio12.25%27.80%43.35%58.90%74.45%90.00%92.50%
Projected Dividends (M)285,347.12689,756.501,145,533.511,657,647.312,231,496.022,872,941.513,041,327.80

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.16%5.16%5.16%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)649,780.11655,939.16662,098.21
Year 2 PV (M)1,016,597.451,035,960.781,055,506.77
Year 3 PV (M)1,385,810.861,425,592.511,466,128.29
Year 4 PV (M)1,757,432.101,825,017.971,894,534.73
Year 5 PV (M)2,131,472.972,234,423.912,341,315.03
PV of Terminal Value (M)104,678,153.19109,734,147.13114,983,645.85
Equity Value (M)111,619,246.67116,911,081.45122,403,228.89
Shares Outstanding (M)177.77177.77177.77
Fair Value$627,884.85$657,652.68$688,547.32
Upside / Downside453.20%479.43%506.65%

High-Yield Dividend Screener

« Prev Page 39 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002450.KSSAMICK MUSICAL INSTRUMENT Co., Ltd4.08%$49.7918.17%
003380.KQHarim Holdings Co., Ltd.4.08%$447.0736.82%
2798.HKPerennial Energy Holdings Limited4.08%$0.059.52%
N2IU.SIMapletree Pan Asia Commercial Trust4.08%$0.0645.97%
WIPRO.BOWipro Limited4.08%$10.9885.26%
000421.SZNanjing Public Utilities Development Co., Ltd.4.07%$0.2891.69%
003030.KSSeAH Steel Holdings Corporation4.07%$5,154.5338.17%
2154.TOpen Up Group Inc.4.07%$75.0151.97%
6411.TWOAmazing Microelectronic Corp.4.07%$3.1585.74%
KINO.JKPT Kino Indonesia Tbk4.06%$56.1756.49%
WIIM.JKPT Wismilak Inti Makmur Tbk4.06%$64.8035.76%
134380.KSMiwon Chemicals Co., Ltd.4.05%$3,833.4233.65%
2912.TWPresident Chain Store Corporation4.05%$8.9883.72%
5438.TWOTeco Image Systems Co., Ltd.4.05%$0.9378.68%
IG.MIItalgas S.p.A.4.05%$0.3936.35%
TWR.AXTower Limited4.05%$0.0719.30%
002215.SZShenzhen Noposion Agrochemicals Co.,Ltd4.04%$0.4361.18%
1603.TWChina Wire & Cable Co., Ltd.4.04%$1.5040.87%
601567.SSNingbo Sanxing Medical Electric Co.,Ltd.4.04%$0.9365.61%
6846.TWOGreenyn Biotechnology Co., Ltd4.04%$2.9867.75%
ASEFA.BKAsefa Public Company Limited4.04%$0.1436.27%
JLG.AXJohns Lyng Group Limited4.04%$0.1653.65%
004910.KSChokwang Paint Co., Ltd.4.03%$200.1355.11%
JTPE.JKPT Jasuindo Tiga Perkasa Tbk4.03%$24.0060.60%
MTDL.JKPT Metrodata Electronics Tbk4.03%$24.0039.08%
SPINNEYS.AESpinneys 1961 Hold4.03%$0.0666.84%
605077.SSZhejiang Huakang Pharmaceutical Co., Ltd.4.02%$0.5970.96%
6190.HKBank of Jiujiang Co., Ltd.4.02%$0.079.94%
THANI.BKRatchthani Leasing Public Company Limited4.02%$0.0745.63%
010770.KSPyung Hwa Holdings Co., Ltd.4.01%$149.9011.24%
0RPP.LValartis Group AG4.01%$0.499.63%
301004.SZZhejiang Cayi Vacuum Container Co., Ltd.4.01%$2.0954.91%
4968.TArakawa Chemical Industries, Ltd.4.01%$48.9456.00%
FESA3.SACia de Ferro Ligas da Bahia - FERBASA4.01%$0.4676.61%
HBOR3.SAHelbor Empreendimentos S.A.4.01%$0.1032.33%
089860.KSLOTTE rental co.,ltd.4.00%$1,199.9835.09%
0OJJ.LACTIA Group S.A.4.00%$0.1233.82%
2128.HKChina Lesso Group Holdings Limited4.00%$0.1915.85%
3338.TWTaiSol Electronics Co., Ltd.4.00%$2.0185.10%
AIL.DEL'Air Liquide S.A.4.00%$6.3556.81%
CUBLionheart Holdings4.00%$0.4393.60%
DHL.DEDeutsche Post AG4.00%$1.8860.01%
FCMC.PASociété Fermière du Casino Municipal de Cannes4.00%$85.5728.90%
009160.KSSIMPAC Inc.3.99%$202.3392.46%
033780.KSKT&G Corporation3.99%$5,606.0952.73%
603309.SSWell Lead Medical Co., Ltd.3.99%$0.5464.79%
6761.TWOWendell Industrial Co., Ltd3.99%$5.6281.14%
MULT3.SAMultiplan Empreendimentos Imobiliários S.A.3.99%$1.0842.74%
300641.SZJiangsu Zhengdan Chemical Industry Co., Ltd.3.98%$0.7035.38%
5126.KLSarawak Oil Palms Berhad3.98%$0.1529.34%