Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Mirae Asset Securities Co. Ltd. (006800.KS)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$53,181.50 - $162,211.76$84,721.29
Multi-Stage$49,581.01 - $54,381.75$51,936.42
Blended Fair Value$68,328.86
Current Price$21,450.00
Upside218.55%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-10.20%0.00%154.04211.54324.90227.72315.84263.77213.7044.46258.497.08
YoY Growth---27.18%-34.89%42.68%-27.90%19.74%23.43%380.68%-82.80%3,549.47%0.00%
Dividend Yield--1.68%2.65%5.03%2.66%3.20%5.01%2.85%0.48%2.86%0.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,220,193.42
(-) Cash Dividends Paid (M)148,678.99
(=) Cash Retained (M)1,071,514.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)244,038.68152,524.1891,514.51
Cash Retained (M)1,071,514.421,071,514.421,071,514.42
(-) Cash Required (M)-244,038.68-152,524.18-91,514.51
(=) Excess Retained (M)827,475.74918,990.25979,999.92
(/) Shares Outstanding (M)583.49583.49583.49
(=) Excess Retained per Share1,418.151,574.991,679.55
LTM Dividend per Share254.81254.81254.81
(+) Excess Retained per Share1,418.151,574.991,679.55
(=) Adjusted Dividend1,672.961,829.791,934.35
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate3.61%4.61%5.61%
Fair Value$53,181.50$84,721.29$162,211.76
Upside / Downside147.93%294.97%656.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,220,193.421,276,492.781,335,389.781,397,004.281,461,461.641,528,893.051,574,759.85
Payout Ratio12.18%27.75%43.31%58.87%74.44%90.00%92.50%
Projected Dividends (M)148,678.99354,199.90578,369.63822,471.581,087,867.831,376,003.751,456,652.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate3.61%4.61%5.61%
Year 1 PV (M)328,252.03331,420.06334,588.09
Year 2 PV (M)496,733.51506,367.94516,094.90
Year 3 PV (M)654,632.96673,770.47693,277.38
Year 4 PV (M)802,439.12833,868.50866,212.22
Year 5 PV (M)940,620.77986,896.051,034,974.94
PV of Terminal Value (M)25,707,405.6426,972,120.8528,286,129.10
Equity Value (M)28,930,084.0430,304,443.8831,731,276.63
Shares Outstanding (M)583.49583.49583.49
Fair Value$49,581.01$51,936.42$54,381.75
Upside / Downside131.15%142.13%153.53%

High-Yield Dividend Screener

« Prev Page 5 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U11.SIUnited Overseas Bank Limited11.62%$4.1058.46%
9543.SRSaudi Networkers Services Company11.60%$8.7072.96%
0688.HKChina Overseas Land & Investment Limited11.57%$1.4538.43%
0QKP.LPhoenix Mecano AG11.55%$51.5065.02%
601668.SSChina State Construction Engineering Corporation Limited11.55%$0.5954.79%
5983.KLMBM Resources Bhd11.49%$0.6069.77%
601800.SSChina Communications Construction Company Limited11.48%$0.9576.83%
0440.HKDah Sing Financial Holdings Limited11.45%$4.0834.85%
H02.SIHaw Par Corporation Limited11.39%$1.8082.18%
EDV.AXEndeavour Group Limited11.35%$0.4279.74%
102260.KSDongsung Chemical Co., Ltd.11.33%$470.0161.08%
092230.KSKPX Holdings Co.,Ltd.11.32%$8,125.9434.75%
9909.HKPowerlong Commercial Management Holdings Limited11.28%$0.2829.74%
SVR.AXSolvar Limited11.25%$0.2083.01%
HOLCO.ASHolland Colours N.V.11.23%$9.8877.82%
RBN-UN.TOBlue Ribbon Income Fund11.23%$0.9343.10%
0066.HKMTR Corporation Limited11.22%$3.3977.76%
3360.HKFar East Horizon Limited11.17%$0.8944.98%
0934.HKSinopec Kantons Holdings Limited11.16%$0.4758.03%
317400.KSXi S&D Inc.11.16%$481.1664.89%
0146.HKTai Ping Carpets International Limited11.12%$0.2151.92%
096760.KSJW Holdings Corporation11.12%$390.8363.07%
3868.HKXinyi Energy Holdings Limited11.12%$0.1360.32%
BMW3.DEBayerische Motoren Werke AG11.11%$10.5291.60%
1109.HKChina Resources Land Limited11.09%$3.0736.44%
2380.HKChina Power International Development Limited11.08%$0.3656.67%
3900.HKGreentown China Holdings Limited11.07%$0.9398.98%
600016.SSChina Minsheng Banking Corp., Ltd.11.06%$0.4261.11%
BFG.AXBell Financial Group Limited11.06%$0.1590.20%
1571.HKXin Point Holdings Limited11.03%$0.4241.05%
601577.SSBank of Changsha Co., Ltd.11.03%$1.0752.50%
IMMOU.BRImmo Moury SCA11.02%$3.5993.20%
2555.HKSichuan Baicha Baidao Industrial Co., Ltd.11.00%$0.7076.19%
POMO3.SAMarcopolo S.A.10.98%$0.6158.30%
IEL.AXIDP Education Limited10.96%$0.6398.92%
1579.HKYihai International Holding Ltd.10.95%$1.4288.97%
SPTO.JKPT Surya Pertiwi Tbk10.93%$70.5268.08%
TOTG.OLTotens Sparebank10.91%$31.6287.19%
1052.HKYuexiu Transport Infrastructure Limited10.89%$0.5162.60%
601919.SSCOSCO SHIPPING Holdings Co., Ltd.10.89%$1.6567.32%
DETEC.HEDetection Technology Oyj10.89%$1.2399.18%
018500.KSDongwon Metal Co., Ltd.10.86%$150.3024.83%
3799.HKDali Foods Group Company Limited10.86%$0.4172.83%
EBRO.MCEbro Foods, S.A.10.86%$2.0177.79%
023590.KSDaou Technology Inc.10.85%$4,297.7041.75%
0392.HKBeijing Enterprises Holdings Limited10.84%$3.4643.30%
NOVC.DENovo Nordisk A/S10.83%$9.9046.60%
0408.HKYip's Chemical Holdings Limited10.81%$0.2048.65%
4342.SRJadwa Investment - Jadwa Reit Saudi Fund10.80%$1.2085.91%
RIAS-B.CORIAS A/S10.79%$73.9373.44%