Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Cencosud S.A. (CENCOSUD.SN)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$21,395.11 - $25,221.21$23,629.40
Multi-Stage$39,491.33 - $43,480.56$41,447.50
Blended Fair Value$32,538.45
Current Price$2,735.00
Upside1,089.71%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.53%0.53%21.03103.13128.30250.6032.6110.2225.5551.0981.1628.87
YoY Growth---79.61%-19.62%-48.80%668.52%219.09%-60.00%-49.99%-37.05%181.09%44.74%
Dividend Yield--0.73%6.01%8.35%16.17%2.12%1.15%2.16%2.76%4.00%1.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)365,825.79
(-) Cash Dividends Paid (M)41,941.21
(=) Cash Retained (M)323,884.59
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)73,165.1645,728.2227,436.93
Cash Retained (M)323,884.59323,884.59323,884.59
(-) Cash Required (M)-73,165.16-45,728.22-27,436.93
(=) Excess Retained (M)250,719.43278,156.36296,447.65
(/) Shares Outstanding (M)2,801.752,801.752,801.75
(=) Excess Retained per Share89.4999.28105.81
LTM Dividend per Share14.9714.9714.97
(+) Excess Retained per Share89.4999.28105.81
(=) Adjusted Dividend104.46114.25120.78
WACC / Discount Rate-18.34%-18.34%-18.34%
Growth Rate2.41%3.41%4.41%
Fair Value$21,395.11$23,629.40$25,221.21
Upside / Downside682.27%763.96%822.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)365,825.79378,306.52391,213.04404,559.89418,362.09432,635.17445,614.23
Payout Ratio11.46%27.17%42.88%58.59%74.29%90.00%92.50%
Projected Dividends (M)41,941.21102,792.85167,747.78237,015.14310,813.58389,371.66412,193.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-18.34%-18.34%-18.34%
Growth Rate2.41%3.41%4.41%
Year 1 PV (M)124,667.49125,884.80127,102.12
Year 2 PV (M)246,738.75251,580.84256,469.99
Year 3 PV (M)422,811.67435,318.66448,069.88
Year 4 PV (M)672,451.81699,103.67726,540.02
Year 5 PV (M)1,021,682.141,072,546.971,125,417.79
PV of Terminal Value (M)108,156,406.71113,541,014.47119,137,978.00
Equity Value (M)110,644,758.57116,125,449.42121,821,577.81
Shares Outstanding (M)2,801.752,801.752,801.75
Fair Value$39,491.33$41,447.50$43,480.56
Upside / Downside1,343.92%1,415.45%1,489.78%

High-Yield Dividend Screener

« Prev Page 10 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BNGA.JKPT Bank CIMB Niaga Tbk8.91%$157.7256.96%
QIGD.QAQatari Investors Group Q.S.C.8.91%$0.1397.17%
MCS-R.BKM.C.S. Steel Public Company Limited8.90%$0.7434.29%
0QR1.LSchweiter Technologies AG8.89%$22.4090.72%
0816.HKJinmao Property Services Co., Limited8.88%$0.2355.27%
3492.TMIRARTH Real Estate Investment Corporation8.88%$8,301.0988.12%
3998.HKBosideng International Holdings Limited8.86%$0.4070.17%
PJP.WAPJP Makrum S.A.8.86%$1.4265.03%
603565.SSShanghai Zhonggu Logistics Co., Ltd.8.84%$0.8987.23%
ALVAP.PAKumulus Vape S.A.8.83%$0.3724.09%
IPS.PAIpsos S.A.8.83%$2.9938.93%
RFF.AXRural Funds Group8.83%$0.1715.19%
KOV.AXKorvest Ltd8.81%$1.2460.47%
0QUS.LG5 Entertainment AB (publ)8.80%$8.0594.74%
9620.SRBalsm Alofoq Medical Co.8.80%$2.4063.98%
PPM.AXPepper Money Limited8.80%$0.2044.77%
VK.PAVallourec S.A.8.80%$1.4183.22%
BBNI.JKPT Bank Negara Indonesia (Persero) Tbk8.79%$374.4666.86%
KJL.BKKijcharoen Engineering Electric Public Company Limited8.79%$0.5473.06%
0856.HKVSTECS Holdings Limited8.78%$0.7147.24%
BA-R.BKBangkok Airways Public Company Limited8.78%$1.3083.23%
PFRM3.SAProfarma Distribuidora de Produtos Farmacêuticos S.A.8.78%$0.7478.88%
0001.HKCK Hutchison Holdings Limited8.77%$4.7359.96%
NOBLE-R.BKNoble Development Public Company Limited8.75%$0.1927.34%
RANA.OLRana Gruber ASA8.75%$6.7583.80%
PDG.BKProdigy Public Company Limited8.74%$0.2690.35%
WHC.AXWhitehaven Coal Limited8.74%$0.6856.57%
DLTA.JKPT Delta Djakarta Tbk8.73%$175.4299.09%
8371.HKTaste Gourmet Group Limited8.70%$0.1853.44%
TRAN.BACompañía de Transporte de Energía Eléctrica en Alta Tensión Transener S.A.8.70%$301.7991.83%
0257.HKChina Everbright Environment Group Limited8.69%$0.4235.73%
EMB.AXEmbelton Limited8.69%$0.7069.10%
HP3A.DERingmetall SE8.69%$0.2438.33%
RDTX.JKPT Roda Vivatex Tbk8.69%$1,103.9395.63%
S56.SISamudera Shipping Line Ltd8.69%$0.1060.61%
1307.TWSan Fang Chemical Industry Co., Ltd.8.68%$2.7091.10%
ASIZ.LAberforth Split Level Income ZDP 20248.68%$11.0447.29%
PIC.AXPerpetual Equity Investment Company Limited8.68%$0.1197.90%
CPHN.SWCPH Chemie + Papier Holding AG8.66%$5.9989.84%
JIN.AXJumbo Interactive Limited8.66%$0.9974.11%
PM-R.BKPremier Marketing Public Company Limited8.66%$1.0390.60%
0546.HKFufeng Group Limited8.65%$0.7030.72%
ITB.DEImperial Brands PLC8.65%$3.0955.77%
LOGG3.SALOG Commercial Properties e Participações S.A.8.64%$2.1949.79%
5547.TWOJioushun Construction Co., Ltd.8.63%$2.2658.13%
TWD.AXTamawood Limited8.62%$0.2480.43%
UNITED.HEUnited Bankers Oyj8.60%$1.6153.91%
DDR.AXDicker Data Limited8.58%$0.8796.73%
PATO.BKPato Chemical Industry Public Company Limited8.58%$0.6098.05%
0371.HKBeijing Enterprises Water Group Limited8.56%$0.2164.00%