Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Mando Corporation (204320.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$119,279.51 - $518,306.85$287,791.55
Multi-Stage$72,954.64 - $79,919.64$76,372.62
Blended Fair Value$182,082.09
Current Price$33,600.00
Upside441.91%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.70%0.00%565.84470.99753.59173.84517.23683.34188.081,088.031,099.62376.17
YoY Growth--20.14%-37.50%333.49%-66.39%-24.31%263.32%-82.71%-1.05%192.32%0.00%
Dividend Yield--1.47%1.39%1.64%0.35%0.79%3.30%0.64%2.34%2.12%1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)130,746.92
(-) Cash Dividends Paid (M)38,522.29
(=) Cash Retained (M)92,224.63
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)26,149.3816,343.369,806.02
Cash Retained (M)92,224.6392,224.6392,224.63
(-) Cash Required (M)-26,149.38-16,343.36-9,806.02
(=) Excess Retained (M)66,075.2575,881.2682,418.61
(/) Shares Outstanding (M)49.7949.7949.79
(=) Excess Retained per Share1,327.041,523.981,655.27
LTM Dividend per Share773.67773.67773.67
(+) Excess Retained per Share1,327.041,523.981,655.27
(=) Adjusted Dividend2,100.712,297.652,428.95
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.69%5.69%6.69%
Fair Value$119,279.51$287,791.55$518,306.85
Upside / Downside255.00%756.52%1,442.58%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)130,746.92138,191.40146,059.76154,376.12163,166.01172,456.37177,630.06
Payout Ratio29.46%41.57%53.68%65.79%77.89%90.00%92.50%
Projected Dividends (M)38,522.2957,446.9978,401.88101,556.79127,094.33155,210.73164,307.81

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.69%5.69%6.69%
Year 1 PV (M)53,411.6153,921.7854,431.95
Year 2 PV (M)67,774.0269,074.9170,388.17
Year 3 PV (M)81,623.2983,984.6286,391.05
Year 4 PV (M)94,972.8998,653.81102,440.70
Year 5 PV (M)107,835.96113,085.35118,537.21
PV of Terminal Value (M)3,226,905.423,383,989.283,547,131.85
Equity Value (M)3,632,523.193,802,709.753,979,320.93
Shares Outstanding (M)49.7949.7949.79
Fair Value$72,954.64$76,372.62$79,919.64
Upside / Downside117.13%127.30%137.86%

High-Yield Dividend Screener

« Prev Page 6 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
RIVER.OLRiver Tech p.l.c.10.78%$0.4364.39%
RZSB.MEJoint-Stock Company Ryazanenergosbyt10.78%$3.7168.15%
1193.HKChina Resources Gas Group Limited10.77%$2.3064.05%
601166.SSIndustrial Bank Co., Ltd.10.76%$2.2762.03%
7757.TWOLebledor F&B Co., Ltd.10.76%$12.4863.66%
KYLO.ATLoulis Food Ingredients S.A.10.71%$0.4088.89%
0220.HKUni-President China Holdings Ltd10.69%$0.8694.83%
9919.HKActivation Group Holdings Limited10.69%$0.1146.94%
1358.HKPW Medtech Group Limited10.66%$0.1468.89%
1809.HKPrinx Chengshan Holdings Limited10.66%$0.8521.37%
LCS.TOBrompton Lifeco Split Corp.10.66%$1.1817.54%
KSC.AXK&S Corporation Limited10.64%$0.3577.01%
2146.HKRoiserv Lifestyle Services Co., Ltd.10.62%$0.1524.06%
ALUP11.SAAlupar Investimento S.A.10.60%$3.3996.11%
2886.HKBinhai Investment Company Limited10.58%$0.1236.55%
601916.SSChina Zheshang Bank Co., Ltd10.58%$0.3263.30%
3877.HKCSSC (Hong Kong) Shipping Company Limited10.55%$0.2234.11%
2387.TWSunrex Technology Corporation10.53%$4.0579.22%
EMAAR.AEEmaar Properties PJSC10.52%$1.4986.86%
L-PB.TOLoblaw Companies Limited10.50%$2.6231.91%
0315.HKSmarTone Telecommunications Holdings Limited10.48%$0.5057.53%
TGHN.DELogwin AG10.47%$26.8057.77%
BJBR.JKPT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk10.46%$85.2589.95%
MASTER.BKMaster Style Public Company Limited10.45%$0.7865.02%
0QQM.LIVF Hartmann Holding AG10.44%$14.5194.28%
VCOM.BKVintcom Technology Public Company Limited10.44%$0.3185.35%
ANI.BKAsia Network International Public Company Limited10.43%$0.3194.26%
LPSB3.SALPS Brasil - Consultoria de Imóveis S.A.10.43%$0.1783.48%
0842.HKLeoch International Technology Limited10.40%$0.2231.41%
1600.HKTian Lun Gas Holdings Limited10.40%$0.3345.16%
2111.HKBest Pacific International Holdings Limited10.40%$0.3437.60%
OTL.OLOdfjell Technology Ltd.10.40%$5.9771.20%
RCO.PARémy Cointreau S.A.10.38%$3.7763.28%
1979.HKTen Pao Group Holdings Limited10.37%$0.2329.45%
6938.TWONewebinfo10.34%$8.3570.00%
0032.HKThe Cross-Harbour (Holdings) Limited10.33%$0.8429.78%
TPBI.BKTPBI Public Company Limited10.33%$0.3061.20%
ALFLE.PAFleury Michon S.A.10.32%$2.6016.71%
0916.HKChina Longyuan Power Group Corporation Limited10.31%$0.7098.82%
KUBE.MERosseti Kuban PJSC10.31%$14.6288.00%
BAZA3.SABanco da Amazônia S.A.10.29%$8.0041.79%
0QON.LAscom Holding AG10.28%$0.3979.12%
NPR.AXNewmark Property REIT10.28%$0.1565.75%
FMG.AXFortescue Ltd10.26%$2.2776.64%
GAGS.VIGurktaler AG10.26%$1.5999.02%
1525.HKShanghai Gench Education Group Limited10.25%$0.2722.33%
LHHOTEL.BKLH Hotel Leasehold Real Estate Investment Trust10.25%$1.3358.58%
WAX.AXWAM Research Limited10.25%$0.1210.33%
0006.HKPower Assets Holdings Limited10.23%$5.6498.48%
151860.KQKG Eco Solution Co.,Ltd.10.21%$561.5130.85%