Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Maeil Dairies Co., Ltd. (267980.KQ)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$45,605.46 - $66,715.98$55,786.92
Multi-Stage$78,363.63 - $86,189.50$82,200.18
Blended Fair Value$68,993.55
Current Price$37,500.00
Upside83.98%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS9.44%0.00%1,170.011,172.241,204.80827.35851.05745.25464.720.000.000.00
YoY Growth---0.19%-2.70%45.62%-2.79%14.20%60.37%0.00%0.00%0.00%0.00%
Dividend Yield--3.23%2.88%2.52%1.22%1.18%1.08%0.54%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)44,282.05
(-) Cash Dividends Paid (M)9,020.87
(=) Cash Retained (M)35,261.18
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8,856.415,535.263,321.15
Cash Retained (M)35,261.1835,261.1835,261.18
(-) Cash Required (M)-8,856.41-5,535.26-3,321.15
(=) Excess Retained (M)26,404.7729,725.9331,940.03
(/) Shares Outstanding (M)7.367.367.36
(=) Excess Retained per Share3,585.414,036.384,337.03
LTM Dividend per Share1,224.911,224.911,224.91
(+) Excess Retained per Share3,585.414,036.384,337.03
(=) Adjusted Dividend4,810.325,261.295,561.94
WACC / Discount Rate8.34%8.34%8.34%
Growth Rate-2.00%-1.00%0.00%
Fair Value$45,605.46$55,786.92$66,715.98
Upside / Downside21.61%48.77%77.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)44,282.0543,839.2343,400.8342,966.8342,537.1642,111.7943,375.14
Payout Ratio20.37%34.30%48.22%62.15%76.07%90.00%92.50%
Projected Dividends (M)9,020.8715,035.5920,929.1126,703.2632,359.8337,900.6140,122.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.34%8.34%8.34%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)13,738.3813,878.5714,018.75
Year 2 PV (M)17,473.5417,831.9718,194.03
Year 3 PV (M)20,370.8721,000.8621,643.70
Year 4 PV (M)22,556.2423,491.0924,454.71
Year 5 PV (M)24,139.1425,396.1226,704.93
PV of Terminal Value (M)478,830.79503,764.62529,726.49
Equity Value (M)577,108.97605,363.22634,742.60
Shares Outstanding (M)7.367.367.36
Fair Value$78,363.63$82,200.18$86,189.50
Upside / Downside108.97%119.20%129.84%

High-Yield Dividend Screener

« Prev Page 82 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
001965.SZChina Merchants Expressway Network & Technology Holdings Co.,Ltd.1.56%$0.1620.63%
005430.KSKorea Airport Service Co.,Ltd.1.56%$999.968.24%
009540.KSKorea Shipbuilding & Offshore Engineering Co., Ltd.1.56%$6,131.9325.76%
1364.HKGuming1.56%$0.3837.59%
2287.SRArabian Company for Agricultural and Industrial Investment1.56%$0.5044.58%
300505.SZKunming Chuan Jin Nuo Chemical Co., Ltd.1.56%$0.3525.89%
300595.SZAutek China Inc.1.56%$0.2341.79%
3843.TFreeBit Co., Ltd.1.56%$26.3519.53%
600803.SSENN Natural Gas Co., Ltd.1.56%$0.3222.50%
7712.TWOPotens1.56%$1.3527.60%
9982.TTakihyo Co., Ltd.1.56%$35.4219.23%
DPNS.JKPT Duta Pertiwi Nusantara Tbk1.56%$4.8319.22%
FTT.TOFinning International Inc.1.56%$1.1722.66%
QAN.AXQantas Airways Limited1.56%$0.168.74%
WEGE3.SAWEG S.A.1.56%$0.7548.87%
000640.KSDong-A Socio Holdings Co., Ltd.1.55%$1,671.189.99%
300230.SZShanghai YongLi Belting Co., Ltd1.55%$0.0726.87%
300573.SZShenyang Xingqi Pharmaceutical Co.,Ltd1.55%$1.0941.31%
600298.SSAngel Yeast Co., Ltd1.55%$0.6838.99%
601702.SSShanghai Huafon Aluminium Corporation1.55%$0.3225.48%
601788.SSEverbright Securities Company Limited1.55%$0.2733.48%
6290.TWOLongwell Company1.55%$2.8845.81%
000975.SZShanjin International Gold Co., Ltd.1.54%$0.3735.79%
300515.SZHunan Sundy Science and Technology Co., Ltd.1.54%$0.3033.61%
600018.SSShanghai International Port (Group) Co., Ltd.1.54%$0.0813.46%
600251.SSXinjiang Guannong Fruit & Antler Co.,Ltd.1.54%$0.1450.13%
603980.SSZhejiang Jihua Group Co., Ltd.1.54%$0.0892.72%
688663.SSWindSun Science&Technology Co.,Ltd.1.54%$0.6060.19%
7354.TDirect Marketing MiX Inc.1.54%$4.4816.60%
ALNSC.PANSC Groupe S.A.1.54%$1.133.63%
EYDAP.ATAthens Water Supply and Sewerage Company S.A.1.54%$0.1244.88%
KALPATPOWR.NSKalpataru Power Transmission Limited1.54%$7.9627.39%
MAGMAG Silver Corp.1.54%$0.3837.80%
NSISBC.XDNovonesis (Novozymes) B1.54%$6.1268.56%
002062.SZHongrun Construction Group Co., Ltd.1.53%$0.1462.78%
002074.SZGotion High-tech Co.,Ltd.1.53%$0.6032.33%
003011.SZZhejiang Walrus New Material Co.,Ltd.1.53%$0.3424.62%
072130.KSUANGEL Corporation1.53%$70.0520.95%
0ROV.LBanque Cantonale du Jura S.A.1.53%$0.8810.04%
4612.TNippon Paint Holdings Co., Ltd.1.53%$16.0022.99%
603018.SSChina Design Group Co., Ltd.1.53%$0.1223.64%
603619.SSZhongman Petroleum and Natural Gas Group Corp., Ltd.1.53%$0.3531.92%
7119.Thalmek holdings Co.,Ltd.1.53%$19.7035.38%
ELPI.JKPT Pelayaran Nasional Ekalya Purnamasari Tbk1.53%$14.3440.52%
PIPE.TOPipestone Energy Corp.1.53%$0.035.35%
PYLON.BKPylon Public Company Limited1.53%$0.0436.13%
VAS.DEVoestalpine AG1.53%$0.5954.73%
001387.SZHefei Snowky Elect1.52%$0.2139.65%
002015.SZGCL Energy Technology Co.,Ltd.1.52%$0.1537.18%
1070.HKTCL Electronics Holdings Limited1.52%$0.1618.34%