Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Miwon Specialty Chemical Co., Ltd. (268280.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$184,965.41 - $347,645.68$251,091.58
Multi-Stage$301,953.98 - $331,918.09$316,648.22
Blended Fair Value$283,869.90
Current Price$137,300.00
Upside106.75%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS2.99%0.00%2,121.942,157.772,373.841,972.531,825.781,831.54532.940.00350.060.00
YoY Growth---1.66%-9.10%20.35%8.04%-0.31%243.67%0.00%-100.00%0.00%0.00%
Dividend Yield--1.42%1.52%1.72%0.99%1.08%2.49%0.79%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)59,707.78
(-) Cash Dividends Paid (M)13,605.65
(=) Cash Retained (M)46,102.12
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,941.567,463.474,478.08
Cash Retained (M)46,102.1246,102.1246,102.12
(-) Cash Required (M)-11,941.56-7,463.47-4,478.08
(=) Excess Retained (M)34,160.5738,638.6541,624.04
(/) Shares Outstanding (M)4.864.864.86
(=) Excess Retained per Share7,030.377,951.988,566.38
LTM Dividend per Share2,800.092,800.092,800.09
(+) Excess Retained per Share7,030.377,951.988,566.38
(=) Adjusted Dividend9,830.4610,752.0711,366.47
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate0.99%1.99%2.99%
Fair Value$184,965.41$251,091.58$347,645.68
Upside / Downside34.72%82.88%153.20%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)59,707.7860,894.2962,104.3963,338.5464,597.2165,880.8967,857.31
Payout Ratio22.79%36.23%49.67%63.11%76.56%90.00%92.50%
Projected Dividends (M)13,605.6522,061.7930,848.6439,976.0149,453.9559,292.8062,768.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate0.99%1.99%2.99%
Year 1 PV (M)20,540.2620,743.6520,947.05
Year 2 PV (M)26,740.2927,272.4927,809.94
Year 3 PV (M)32,262.2533,230.1734,217.27
Year 4 PV (M)37,158.7638,652.5940,191.01
Year 5 PV (M)41,478.9043,573.6545,752.18
PV of Terminal Value (M)1,309,013.941,375,121.141,443,872.57
Equity Value (M)1,467,194.401,538,593.691,612,790.02
Shares Outstanding (M)4.864.864.86
Fair Value$301,953.98$316,648.22$331,918.09
Upside / Downside119.92%130.63%141.75%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%