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$58,126.60 - $208,010.34$96,573.55
Multi-Stage$53,648.88 - $58,856.63$56,203.91
Blended Fair Value$76,388.73
Current Price$21,450.00
Upside256.12%
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 Rate6.60%6.60%6.60%
Growth Rate3.61%4.61%5.61%
Fair Value$58,126.60$96,573.55$208,010.34
Upside / Downside170.99%350.23%869.75%

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 Rate6.60%6.60%6.60%
Growth Rate3.61%4.61%5.61%
Year 1 PV (M)329,105.93332,282.20335,458.47
Year 2 PV (M)499,321.24509,005.86518,783.50
Year 3 PV (M)659,755.07679,042.33698,701.86
Year 4 PV (M)810,821.49842,579.19875,260.78
Year 5 PV (M)952,919.07999,799.381,048,506.88
PV of Terminal Value (M)28,051,731.1229,431,779.0130,865,615.10
Equity Value (M)31,303,653.9332,794,487.9834,342,326.59
Shares Outstanding (M)583.49583.49583.49
Fair Value$53,648.88$56,203.91$58,856.63
Upside / Downside150.11%162.02%174.39%

High-Yield Dividend Screener

« Prev Page 9 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0293.HKCathay Pacific Airways Limited9.31%$1.1841.45%
ROMI3.SARomi S.A.9.31%$0.7473.26%
SKUE.OLSkue Sparebank9.31%$32.5919.52%
4589.TWOMotion Technology Electric & Machinery Co., Ltd.9.30%$3.2567.47%
SSTRT.BKSub Sri Thai Real Estate Investment Trust9.30%$0.4078.24%
CLPI.JKPT Colorpak Indonesia Tbk9.29%$139.3665.00%
GXH.NZGreen Cross Health Limited9.27%$0.1047.49%
MOL.BDMOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság9.27%$272.6077.71%
ORG.AXOrigin Energy Limited9.27%$1.0562.89%
0259.HKYeebo (International Holdings) Limited9.26%$0.3611.31%
WEHB.BRWereldhave Belgium9.26%$4.9846.05%
0KD1.LTubacex, S.A.9.24%$0.3299.60%
ACL.AXAustralian Clinical Labs Limited9.21%$0.2579.65%
BMRI.JKPT Bank Mandiri (Persero) Tbk9.19%$466.1884.49%
0116.HKChow Sang Sang Holdings International Limited9.18%$1.1239.62%
2284.SRModern Mills for Food Products Co.9.18%$2.6499.54%
CGRA3.SAGrazziotin S.A.9.18%$2.5751.61%
0OPJ.LABC arbitrage S.A.9.17%$0.5056.87%
000543.SZAn Hui Wenergy Company Limited9.16%$0.7369.19%
PANR.JKPT Panorama Sentrawisata Tbk9.16%$60.0023.97%
CQR.AXCharter Hall Retail REIT9.15%$0.3794.16%
ILINK.BKInterlink Communication Public Company Limited9.14%$0.4360.06%
ELD.AXElders Limited9.10%$0.6284.73%
GOP.WAGames Operators S.A.9.09%$1.0094.94%
000544.SZZhongyuan Environmental Protection Co., Ltd.9.08%$0.7669.45%
DIRR3.SADirecional Engenharia S.A.9.08%$1.2485.08%
BMKS3.SABicicletas Monark S.A.9.07%$33.5819.86%
WHA.ASWereldhave N.V.9.07%$1.7542.00%
ARBS.MIArterra Bioscience9.06%$0.2856.80%
WMI.AXWAM Microcap Limited9.06%$0.1552.69%
2386.HKSINOPEC Engineering (Group) Co., Ltd.9.05%$0.6961.95%
FGX.AXFuture Generation Australia Limited9.05%$0.1256.23%
0011.HKHang Seng Bank Limited9.04%$13.9281.46%
0552.HKChina Communications Services Corporation Limited9.04%$0.4239.96%
3092.SRRiyadh Cement Company9.03%$2.1653.08%
3320.HKChina Resources Pharmaceutical Group Limited9.01%$0.4135.95%
DF.TODividend 15 Split Corp. II9.01%$0.6814.59%
SIGN.SWSIG Group AG9.01%$1.0282.02%
ODPV3.SAOdontoprev S.A.9.00%$1.0195.59%
CDO.AXCadence Opportunities Fund Limited8.99%$0.1771.14%
MDARA.RGAS MADARA Cosmetics8.97%$0.9355.30%
SRIPANWA.BKSri panwa Hospitality Real Estate Investment Trust8.97%$0.4552.90%
ASK.AXAbacus Storage King8.96%$0.1441.63%
BBAJIOO.MXBanco del Bajío, S.A., Institución de Banca Múltiple8.95%$4.1050.16%
COFA.PACoface S.A.8.95%$1.4091.04%
0002.HKCLP Holdings Limited8.94%$6.2582.57%
2636.TWT3EX Global Holdings Corp.8.94%$6.0073.34%
IFSIntercorp Financial Services Inc.8.94%$3.7721.42%
BIZ.BKBusiness Alignment Public Company Limited8.93%$0.3664.25%
6963.HKSunshine Insurance Group Company Limited8.92%$0.3541.98%