Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Srisawad Capital 1969 Public Company Limited (SCAP.BK)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$1.46 - $2.42$1.88
Multi-Stage$4.68 - $5.17$4.92
Blended Fair Value$3.40
Current Price$1.29
Upside163.71%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%-14.30%0.000.310.070.120.190.000.000.000.010.01
YoY Growth---99.28%360.60%-41.43%-37.78%0.00%-100.00%5.02%-91.43%0.00%0.00%
Dividend Yield--0.19%11.27%1.30%2.33%2.93%0.00%0.03%0.01%0.41%1.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)853.18
(-) Cash Dividends Paid (M)15.27
(=) Cash Retained (M)837.92
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)170.64106.6563.99
Cash Retained (M)837.92837.92837.92
(-) Cash Required (M)-170.64-106.65-63.99
(=) Excess Retained (M)667.28731.27773.93
(/) Shares Outstanding (M)6,624.266,624.266,624.26
(=) Excess Retained per Share0.100.110.12
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share0.100.110.12
(=) Adjusted Dividend0.100.110.12
WACC / Discount Rate4.98%4.98%4.98%
Growth Rate-1.95%-0.95%0.05%
Fair Value$1.46$1.88$2.42
Upside / Downside12.99%45.89%87.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)853.18845.06837.01829.04821.14813.32837.72
Payout Ratio1.79%19.43%37.07%54.72%72.36%90.00%92.50%
Projected Dividends (M)15.27164.21310.31453.61594.16731.99774.89

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.98%4.98%4.98%
Growth Rate-1.95%-0.95%0.05%
Year 1 PV (M)154.84156.42158.00
Year 2 PV (M)275.91281.57287.29
Year 3 PV (M)380.33392.08404.08
Year 4 PV (M)469.75489.21509.27
Year 5 PV (M)545.71574.11603.68
PV of Terminal Value (M)29,191.0730,710.3732,292.27
Equity Value (M)31,017.6132,603.7634,254.58
Shares Outstanding (M)6,624.266,624.266,624.26
Fair Value$4.68$4.92$5.17
Upside / Downside262.98%281.54%300.86%

High-Yield Dividend Screener

« Prev Page 10 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ESPEspey Mfg. & Electronics Corp.3.53%$1.6554.01%
F-PCFord Motor Company 6% Notes due3.53%$0.7463.45%
TECTPTectonic Financial, Inc.3.53%$0.3879.28%
AMFCXAmerican Funds American Mutual Fund3.52%$2.0690.87%
CRCCalifornia Resources Corporation3.52%$1.6435.94%
FAFFirst American Financial Corporation3.51%$2.1446.13%
GICGlobal Industrial Company3.51%$1.0358.36%
0R0G.LMondelez International, Inc.3.50%$1.8969.92%
DCPDCP Midstream, LP3.50%$1.4634.00%
LWLamb Weston Holdings, Inc.3.50%$1.4870.35%
WSOWatsco, Inc.3.50%$12.1683.88%
0QYY.LHarley-Davidson, Inc.3.49%$0.7217.57%
LKFNLakeland Financial Corporation3.49%$1.9752.13%
TRSTTrustCo Bank Corp NY3.49%$1.4448.14%
OMCOmnicom Group Inc.3.47%$2.8341.26%
PROVProvident Financial Holdings, Inc.3.47%$0.5561.73%
UTLUnitil Corporation3.47%$1.7061.75%
BF-ABrown-Forman Corporation3.45%$0.9152.84%
COFSChoiceOne Financial Services, Inc.3.45%$1.0070.38%
FCBPFirst Choice Bancorp3.45%$1.0034.34%
NXSTNexstar Media Group, Inc.3.45%$7.2042.75%
STBAS&T Bancorp, Inc.3.45%$1.3529.75%
VABKVirginia National Bankshares Corporation3.45%$1.3755.94%
F-PBFord Motor Company 6.20% Notes3.44%$0.7463.45%
0K3B.LThe Mosaic Company3.43%$0.8722.53%
CPFCentral Pacific Financial Corp.3.43%$1.0743.87%
CTBICommunity Trust Bancorp, Inc.3.43%$1.9337.41%
IIINInsteel Industries, Inc.3.43%$1.1153.05%
JJSFJ&J Snack Foods Corp.3.43%$3.1192.62%
TMPTompkins Financial Corporation3.43%$2.4942.22%
ALRSAlerus Financial Corporation3.41%$0.7739.09%
CNXCConcentrix Corporation3.41%$1.4028.16%
FBPFirst BanCorp.3.41%$0.7134.06%
GLOClough Global Opportunities Fund3.41%$0.1915.90%
OPBKOP Bancorp3.41%$0.4830.19%
PHXPHX Minerals Inc.3.39%$0.1581.44%
WHGWestwood Holdings Group, Inc.3.39%$0.6073.76%
SCVLShoe Carnival, Inc.3.38%$0.5928.17%
OGSONE Gas, Inc.3.37%$2.6161.93%
VALUValue Line, Inc.3.36%$1.2555.36%
WTRGEssential Utilities, Inc.3.36%$1.3054.79%
AVNTAvient Corporation3.35%$1.0686.14%
KTBKontoor Brands, Inc.3.35%$2.0653.00%
VCTRVictory Capital Holdings, Inc.3.35%$2.1548.89%
WAFDWaFd, Inc.3.35%$1.0837.44%
PBProsperity Bancshares, Inc.3.34%$2.3241.44%
PFGPrincipal Financial Group, Inc.3.34%$2.9943.04%
EVBNEvans Bancorp, Inc.3.33%$1.3160.97%
NFYSEnphys Acquisition Corp.3.33%$0.3768.70%
KMPRKemper Corporation3.32%$1.3132.45%