Definitive Analysis
| Stable Growth | $163.06 - $264.91 | $208.73 |
| Multi-Stage | $200.15 - $219.19 | $209.49 |
| Blended Fair Value | $209.11 | |
| Current Price | $35.42 | |
| Upside | 490.37% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 3.79% | 8.30% | 2.47 | 2.44 | 2.27 | 1.97 | 1.99 | 2.05 | 1.55 | 1.33 | 1.31 | 1.96 |
| YoY Growth | - | - | 0.98% | 7.70% | 14.99% | -0.89% | -2.84% | 32.30% | 16.20% | 1.76% | -33.16% | 76.28% |
| Dividend Yield | - | - | 6.92% | 8.13% | 6.81% | 4.24% | 6.56% | 5.65% | 5.55% | 3.44% | 3.61% | 6.99% |
| Net Income To Common (M) | 288.11 |
| (-) Cash Dividends Paid (M) | 85.61 |
| (=) Cash Retained (M) | 202.49 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 57.62 | 36.01 | 21.61 |
| Cash Retained (M) | 202.49 | 202.49 | 202.49 |
| (-) Cash Required (M) | -57.62 | -36.01 | -21.61 |
| (=) Excess Retained (M) | 144.87 | 166.48 | 180.89 |
| (/) Shares Outstanding (M) | 19.74 | 19.74 | 19.74 |
| (=) Excess Retained per Share | 7.34 | 8.44 | 9.17 |
| LTM Dividend per Share | 4.34 | 4.34 | 4.34 |
| (+) Excess Retained per Share | 7.34 | 8.44 | 9.17 |
| (=) Adjusted Dividend | 11.68 | 12.77 | 13.50 |
| WACC / Discount Rate | 9.08% | 9.08% | 9.08% |
| Growth Rate | 1.79% | 2.79% | 3.79% |
| Fair Value | $163.06 | $208.73 | $264.91 |
| Upside / Downside | 360.35% | 489.29% | 647.91% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 288.11 | 296.14 | 304.40 | 312.89 | 321.62 | 330.59 | 340.51 |
| Payout Ratio | 29.72% | 41.77% | 53.83% | 65.89% | 77.94% | 90.00% | 92.50% |
| Projected Dividends (M) | 85.61 | 123.71 | 163.86 | 206.15 | 250.68 | 297.53 | 314.97 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.08% | 9.08% | 9.08% |
| Growth Rate | 1.79% | 2.79% | 3.79% |
| Year 1 PV (M) | 112.30 | 113.41 | 114.51 |
| Year 2 PV (M) | 135.05 | 137.71 | 140.41 |
| Year 3 PV (M) | 154.25 | 158.84 | 163.52 |
| Year 4 PV (M) | 170.28 | 177.07 | 184.06 |
| Year 5 PV (M) | 183.48 | 192.67 | 202.22 |
| PV of Terminal Value (M) | 3,194.59 | 3,354.62 | 3,521.01 |
| Equity Value (M) | 3,949.94 | 4,134.32 | 4,325.73 |
| Shares Outstanding (M) | 19.74 | 19.74 | 19.74 |
| Fair Value | $200.15 | $209.49 | $219.19 |
| Upside / Downside | 465.07% | 491.44% | 518.83% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| MORG.OL | Sparebanken Møre | 8.24% | $9.79 | 48.31% |
| TCL-A.TO | Transcontinental Inc. | 8.23% | $1.90 | 90.45% |
| 1524.TW | Gordon Auto Body Parts Co., Ltd. | 8.22% | $2.29 | 90.15% |
| 025000.KS | KPX Chemical Co.,Ltd. | 8.20% | $3,780.40 | 27.09% |
| 3249.T | Industrial & Infrastructure Fund Investment Corporation | 8.19% | $12,629.62 | 94.12% |
| MERC3.SA | Mercantil do Brasil Financeira S.A. | 8.19% | $1.25 | 23.03% |
| VOW.DE | Volkswagen AG | 8.19% | $8.80 | 61.96% |
| ACES.JK | PT Aspirasi Hidup Indonesia Tbk | 8.17% | $33.50 | 70.02% |
| ADH.AX | Adairs Limited | 8.14% | $0.15 | 48.18% |
| 0DZJ.L | Groupe CRIT S.A. | 8.13% | $4.75 | 37.37% |
| WAR.AX | WAM Strategic Value Limited | 8.12% | $0.09 | 49.55% |
| PCSGH.BK | P.C.S. Machine Group Holding Public Company Limited | 8.10% | $0.25 | 61.11% |
| C52.SI | ComfortDelGro Corporation Limited | 8.08% | $0.12 | 61.96% |
| 6601.HK | Cheerwin Group Limited | 8.07% | $0.18 | 58.02% |
| ABA.AX | Auswide Bank Ltd | 8.07% | $0.41 | 53.00% |
| FILA.MI | F.I.L.A. - Fabbrica Italiana Lapis ed Affini S.p.A. | 8.06% | $0.78 | 60.66% |
| AIQ.AX | Alternative Investment Trust | 8.04% | $0.12 | 50.93% |
| LIGHT.AS | Signify N.V. | 8.04% | $1.74 | 69.87% |
| NER.BK | North East Rubber Public Company Limited | 8.04% | $0.36 | 35.33% |
| 1361.HK | 361 Degrees International Limited | 8.03% | $0.43 | 39.44% |
| STO.AX | Santos Limited | 8.03% | $0.49 | 70.12% |
| UTP.BK | United Paper Public Company Limited | 8.00% | $0.60 | 73.40% |
| 0P2J.L | Ascencio S.A. | 7.99% | $4.30 | 73.74% |
| 0QQE.L | DKSH Holding AG | 7.99% | $4.59 | 77.54% |
| RPL.AX | Regal Partners Limited | 7.99% | $0.26 | 96.18% |
| 1983.HK | Luzhou Bank Co., Ltd. | 7.96% | $0.17 | 23.39% |
| 2166.HK | Smart-Core Holdings Limited | 7.96% | $0.17 | 38.03% |
| 3014.TW | ITE Tech. Inc | 7.96% | $9.11 | 95.86% |
| BSD.PA | Bourse Direct S.A. | 7.96% | $0.36 | 51.14% |
| OIZ.IR | Origin Enterprises plc | 7.96% | $0.33 | 39.03% |
| FVI.MI | Fervi S.p.A. | 7.95% | $1.29 | 58.52% |
| MSTI.JK | Mastersystem Infotama Tbk. | 7.95% | $118.00 | 70.08% |
| 0012.HK | Henderson Land Development Company Limited | 7.94% | $2.30 | 89.03% |
| 057050.KS | Hyundai Home Shopping Network Corporation | 7.93% | $4,290.73 | 58.03% |
| IB.MI | Iniziative Bresciane S.p.A. | 7.93% | $0.93 | 91.62% |
| SSSC.BK | Siam Steel Service Center Public Company Limited | 7.93% | $0.17 | 48.86% |
| 0868.HK | Xinyi Glass Holdings Limited | 7.92% | $0.67 | 37.03% |
| 0E1L.L | CapMan Oyj | 7.90% | $0.15 | 36.88% |
| BBAS3.SA | Banco do Brasil S.A. | 7.90% | $1.71 | 76.22% |
| 002060.SZ | Guangdong Construction Engineering Group Co., Ltd. | 7.89% | $0.28 | 98.50% |
| FSA.AX | FSA Group Limited | 7.89% | $0.10 | 9.37% |
| 0F2S.L | Linedata Services S.A. | 7.87% | $3.60 | 32.69% |
| 0R7T.L | TINC N.V. | 7.87% | $0.84 | 35.61% |
| 0D1X.L | Groupe Guillin S.A. | 7.86% | $2.10 | 32.57% |
| 5199.KL | Hibiscus Petroleum Berhad | 7.86% | $0.12 | 74.47% |
| ULKER.IS | Ülker Bisküvi Sanayi A.S. | 7.85% | $8.79 | 45.09% |
| 9581.SR | Clean Life Co. | 7.84% | $8.00 | 56.24% |
| 3463.T | Ichigo Hotel REIT Investment Corporation | 7.83% | $9,957.47 | 51.91% |
| LHSC.BK | LH Shopping Centers Leasehold Real Estate Investment Trust | 7.83% | $1.00 | 59.09% |
| EPMT.JK | PT Enseval Putera Megatrading Tbk. | 7.82% | $179.10 | 64.00% |