Definitive Analysis
| Stable Growth | $201.42 - $534.31 | $307.99 |
| Multi-Stage | $135.88 - $148.57 | $142.11 |
| Blended Fair Value | $225.05 | |
| Current Price | $303.00 | |
| Upside | -25.73% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 12.39% | 5.80% | 0.87 | 0.71 | 0.63 | 0.57 | 0.48 | 0.49 | 0.00 | 0.00 | 0.00 | 0.02 |
| YoY Growth | - | - | 23.52% | 11.84% | 11.59% | 17.02% | -0.58% | 0.00% | 0.00% | 0.00% | -100.00% | -96.38% |
| Dividend Yield | - | - | 0.29% | 0.27% | 0.38% | 0.55% | 0.41% | 0.70% | 0.00% | 0.00% | 0.00% | 0.06% |
| Net Income To Common (M) | 143.59 |
| (-) Cash Dividends Paid (M) | 17.13 |
| (=) Cash Retained (M) | 126.46 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 28.72 | 17.95 | 10.77 |
| Cash Retained (M) | 126.46 | 126.46 | 126.46 |
| (-) Cash Required (M) | -28.72 | -17.95 | -10.77 |
| (=) Excess Retained (M) | 97.74 | 108.51 | 115.69 |
| (/) Shares Outstanding (M) | 16.72 | 16.72 | 16.72 |
| (=) Excess Retained per Share | 5.84 | 6.49 | 6.92 |
| LTM Dividend per Share | 1.02 | 1.02 | 1.02 |
| (+) Excess Retained per Share | 5.84 | 6.49 | 6.92 |
| (=) Adjusted Dividend | 6.87 | 7.51 | 7.94 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $201.42 | $307.99 | $534.31 |
| Upside / Downside | -33.53% | 1.65% | 76.34% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 143.59 | 152.92 | 162.86 | 173.45 | 184.72 | 196.73 | 202.63 |
| Payout Ratio | 11.93% | 27.55% | 43.16% | 58.77% | 74.39% | 90.00% | 92.50% |
| Projected Dividends (M) | 17.13 | 42.12 | 70.29 | 101.94 | 137.41 | 177.06 | 187.44 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 38.25 | 38.61 | 38.97 |
| Year 2 PV (M) | 57.95 | 59.06 | 60.17 |
| Year 3 PV (M) | 76.32 | 78.51 | 80.74 |
| Year 4 PV (M) | 93.40 | 97.00 | 100.69 |
| Year 5 PV (M) | 109.28 | 114.56 | 120.04 |
| PV of Terminal Value (M) | 1,897.13 | 1,988.76 | 2,083.90 |
| Equity Value (M) | 2,272.33 | 2,376.49 | 2,484.51 |
| Shares Outstanding (M) | 16.72 | 16.72 | 16.72 |
| Fair Value | $135.88 | $142.11 | $148.57 |
| Upside / Downside | -55.15% | -53.10% | -50.97% |
| 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% |