Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kazan Public Joint Stock Company Organichesky sintez (KZOS.ME)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$418.10 - $1,372.74$679.52
Multi-Stage$430.96 - $472.89$451.53
Blended Fair Value$565.52
Current Price$77.30
Upside631.60%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320202019201820172016201520142013
DPS-71.51%-18.47%0.010.004.427.544.124.913.130.990.350.53
YoY Growth--0.00%-100.00%-41.41%82.83%-16.06%57.03%215.93%183.26%-34.32%649.62%
Dividend Yield--0.01%0.00%4.93%8.87%4.06%5.34%5.40%2.63%1.62%7.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)29,140.87
(-) Cash Dividends Paid (M)6,001.90
(=) Cash Retained (M)23,138.97
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,828.173,642.612,185.56
Cash Retained (M)23,138.9723,138.9723,138.97
(-) Cash Required (M)-5,828.17-3,642.61-2,185.56
(=) Excess Retained (M)17,310.7919,496.3620,953.40
(/) Shares Outstanding (M)1,844.911,844.911,844.91
(=) Excess Retained per Share9.3810.5711.36
LTM Dividend per Share3.253.253.25
(+) Excess Retained per Share9.3810.5711.36
(=) Adjusted Dividend12.6413.8214.61
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate3.23%4.23%5.23%
Fair Value$418.10$679.52$1,372.74
Upside / Downside440.88%779.06%1,675.86%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)29,140.8730,374.8131,661.0133,001.6734,399.0935,855.6936,931.36
Payout Ratio20.60%34.48%48.36%62.24%76.12%90.00%92.50%
Projected Dividends (M)6,001.9010,472.3015,310.5320,539.7326,184.3332,270.1234,161.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate3.23%4.23%5.23%
Year 1 PV (M)9,752.149,846.609,941.07
Year 2 PV (M)13,277.1713,535.6413,796.60
Year 3 PV (M)16,586.9917,073.7017,569.83
Year 4 PV (M)19,691.1920,465.3221,262.05
Year 5 PV (M)22,598.9823,714.9424,874.55
PV of Terminal Value (M)713,184.65748,402.36784,997.80
Equity Value (M)795,091.12833,038.56872,441.90
Shares Outstanding (M)1,844.911,844.911,844.91
Fair Value$430.96$451.53$472.89
Upside / Downside457.52%484.13%511.76%

High-Yield Dividend Screener

« Prev Page 58 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
000597.SZNortheast Pharmaceutical Group Co., Ltd.2.72%$0.1454.16%
002282.SZBosun Co., Ltd.2.72%$0.2057.69%
005300.KSLotte Chilsung Beverage Co., Ltd.2.72%$3,646.4052.67%
3019.TWAsia Optical Co., Inc.2.72%$3.9158.36%
5469.TWHannStar Board Corporation2.72%$2.5238.49%
5493.TWOSanlien Technology Corp.2.72%$2.4757.58%
605001.SSQingdao Victall Railway Co., Ltd.2.72%$0.2176.35%
6727.TWacom Co., Ltd.2.72%$22.0470.93%
BEM-R.BKBangkok Expressway and Metro Public Company Limited2.72%$0.1559.21%
BTEBaytex Energy Corp.2.72%$0.0932.39%
CLA-B.STCloetta AB (publ)2.72%$1.1043.72%
EVEN3.SAEven Construtora e Incorporadora S.A.2.72%$0.2044.47%
SNZ.AXSummerset Group Holdings Limited2.72%$0.298.91%
001270.KSBOOKOOK Securities Co., Ltd.2.71%$1,510.8429.90%
033100.KQCheryong Electric Co.,Ltd.2.71%$1,000.1526.62%
0RAR.LStratec SE2.71%$0.6049.62%
2706.TWFirst Hotel Company Ltd.2.71%$0.3560.83%
2734.TSALA Corporation2.71%$30.7339.50%
4051.SRBaazeem Trading Company2.71%$0.1874.35%
601002.SSGem-Year Industrial Co.,Ltd.2.71%$0.1462.84%
601326.SSQinhuangdao Port Co., Ltd.2.71%$0.0932.66%
7224.TShinMaywa Industries, Ltd.2.71%$51.9640.11%
AN3PG.AXAustralia and New Zealand Banking Group Ltd2.71%$2.7663.53%
002478.SZJiangsu Changbao Steeltube Co.,Ltd2.70%$0.2332.58%
0QMS.Ldormakaba Holding AG2.70%$1.7452.32%
0R9D.LAeroporto Guglielmo Marconi di Bologna S.p.A.2.70%$0.2839.70%
2739.TWMy Humble House Hospitality Management Consulting Co., Ltd.2.70%$0.9758.64%
300140.SZCECEP Environmental Protection Equipment Co.,Ltd.2.70%$0.1868.84%
4142.SRRiyadh Cables Group Company2.70%$3.5049.02%
603100.SSChongqing Chuanyi Automation Co., Ltd.2.70%$0.6242.77%
603871.SSJiayou International Logistics Co.,Ltd2.70%$0.3848.36%
605028.SSNingbo Shimao Energy Co.,Ltd2.70%$0.8077.70%
6705.TWOMARTAS Precision Slide Co.,Ltd2.70%$1.8441.49%
688571.SSHangzhou Toka Ink Co., Ltd.2.70%$0.2073.79%
8390.TWOJiin Yeeh Ding Enterprises Corp.2.70%$2.4940.37%
8936.TWOKuo Toong International Co., Ltd.2.70%$1.4843.88%
CMRY.JKPT Cisarua Mountain Dairy Tbk2.70%$150.0160.59%
CRJ.WACreepy Jar S.A.2.70%$10.9346.34%
DHG.AXDomain Holdings Australia Limited2.70%$0.1284.16%
SYNSAM.STSynsam AB (publ)2.70%$1.8063.88%
300481.SZPuyang Huicheng Electronic Material Co., Ltd.2.69%$0.4280.91%
3069.KLMega First Corporation Berhad2.69%$0.0920.68%
3147.TWOJetwell Computer Co., Ltd.2.69%$4.4637.85%
4023.TKureha Corporation2.69%$109.8152.33%
600888.SSXinjiang Joinworld Co.,Ltd.2.69%$0.2247.19%
601139.SSShenzhen Gas Corporation Ltd.2.69%$0.1841.90%
6462.TRiken Corporation2.69%$100.2521.01%
8261.TWAdvanced Power Electronics Co., Ltd.2.69%$2.4949.60%
GPG.STGenova Property Group AB (publ)2.69%$1.0719.48%
QB7.DEQuirin Privatbank AG2.69%$0.0918.14%