Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Topsports International Holdings Limited (6110.HK)

Company Dividend Discount ModelIndustry: Apparel - RetailSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$4.37 - $6.42$5.36
Multi-Stage$8.19 - $8.98$8.58
Blended Fair Value$6.97
Current Price$3.15
Upside121.22%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202520242023202220212020201920182017
DPS23.16%0.00%0.340.210.430.250.190.120.090.360.260.00
YoY Growth--61.91%-51.16%72.01%31.58%58.34%29.57%-74.10%37.28%0.00%0.00%
Dividend Yield--10.79%4.43%7.11%3.83%1.92%1.49%1.18%4.79%3.18%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,499.00
(-) Cash Dividends Paid (M)2,666.70
(=) Cash Retained (M)832.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)699.80437.38262.43
Cash Retained (M)832.30832.30832.30
(-) Cash Required (M)-699.80-437.38-262.43
(=) Excess Retained (M)132.50394.93569.88
(/) Shares Outstanding (M)6,201.226,201.226,201.22
(=) Excess Retained per Share0.020.060.09
LTM Dividend per Share0.430.430.43
(+) Excess Retained per Share0.020.060.09
(=) Adjusted Dividend0.450.490.52
WACC / Discount Rate8.13%8.13%8.13%
Growth Rate-2.00%-1.00%0.00%
Fair Value$4.37$5.36$6.42
Upside / Downside38.69%70.03%103.90%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,499.003,464.013,429.373,395.083,361.133,327.513,427.34
Payout Ratio76.21%78.97%81.73%84.49%87.24%90.00%92.50%
Projected Dividends (M)2,666.702,735.552,802.752,868.342,932.332,994.763,170.29

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.13%8.13%8.13%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)2,504.412,529.962,555.52
Year 2 PV (M)2,349.122,397.312,445.98
Year 3 PV (M)2,200.962,269.022,338.48
Year 4 PV (M)2,059.942,145.322,233.32
Year 5 PV (M)1,926.042,026.332,130.76
PV of Terminal Value (M)39,775.4141,846.6144,003.20
Equity Value (M)50,815.8753,214.5555,707.26
Shares Outstanding (M)6,201.226,201.226,201.22
Fair Value$8.19$8.58$8.98
Upside / Downside160.14%172.42%185.18%

High-Yield Dividend Screener

« Prev Page 139 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DIFI.TADirect Finance of Direct Group (2006) Ltd0.05%$27.7672.89%
DOHOL.ISDogan Sirketler Grubu Holding A.S.0.05%$0.011.12%
DSW.LDSW Capital plc0.05%$0.0471.47%
EDIN.LThe Edinburgh Investment Trust plc0.05%$0.4323.09%
EKF.LEKF Diagnostics Holdings plc0.05%$0.0149.97%
FNTL.LFintel Plc0.05%$0.1086.78%
FSTA.LFuller, Smith & Turner PLC0.05%$0.3857.02%
GAW.LGames Workshop Group PLC0.05%$9.3789.20%
GCC.MXGCC, S.A.B. de C.V.0.05%$0.099.95%
GPE.LGreat Portland Estates Plc0.05%$0.1617.61%
HAT.LH&T Group plc0.05%$0.3434.09%
HEFT.LHenderson European Focus Trust plc0.05%$0.0964.95%
HWDN.LHowden Joinery Group Plc0.05%$0.4245.53%
I3E.Li3 Energy Plc0.05%$0.0115.40%
ISRS.TAIsras Investment Company Ltd0.05%$45.2156.32%
IX.Li(x) Net Zero Plc0.05%$0.000.12%
JSE.JOJSE Limited0.05%$7.9536.38%
JSG.LJohnson Service Group PLC0.05%$0.0741.78%
KGH.LKnights Group Holdings plc0.05%$0.0842.63%
KNOS.LKainos Group plc0.05%$0.5378.52%
LMP.LLondonMetric Property Plc0.05%$0.1043.71%
MDTR.TAMediterranean Towers Ltd.0.05%$0.6532.16%
MGNS.LMorgan Sindall Group plc0.05%$2.3541.65%
MLRN.TAM.L.R.N Projects and Trade Ltd.0.05%$0.7141.84%
NIOX.LNIOX Group Plc0.05%$0.0382.72%
NTBR.LNorthern Bear PLC0.05%$0.0724.02%
NWOR.LNational World Plc0.05%$0.0165.38%
PTBL.TAProperty & Building Corp. Ltd.0.05%$18.0065.50%
ROR.LRotork plc0.05%$0.1558.18%
SAIN.LThe Scottish American Investment Company PLC0.05%$0.2646.12%
SHRS.LShires Income Plc0.05%$0.178.90%
SLARL.TASella Capital Real Estate Ltd.0.05%$0.5543.38%
SMJ.LJ. Smart & Co. (Contractors) PLC0.05%$0.0737.45%
SOLI.LSolid State plc0.05%$0.0847.33%
SSE.LSSE plc0.05%$1.0339.40%
STB.LSecure Trust Bank PLC0.05%$0.6325.00%
THRG.LBlackRock Throgmorton Trust plc0.05%$0.2939.74%
TIFS.LTI Fluid Systems plc0.05%$0.1147.06%
TMPL.LTemple Bar Investment Trust PLC0.05%$0.2017.86%
TSTL.LTristel PLC0.05%$0.2493.73%
TUNE.LFocusrite plc0.05%$0.1397.00%
UPGS.LUP Global Sourcing Holdings plc0.05%$0.0725.06%
VOF.LVinaCapital Vietnam Opportunity Fund Limited0.05%$0.2516.06%
WTMWhite Mountains Insurance Group, Ltd.0.05%$1.021.85%
000230.KSIldong Holdings Co., Ltd.0.04%$5.330.12%
000729.SZBeijing Yanjing Brewery Co.,Ltd.0.04%$0.000.84%
001515.KSSK Securities Co., Ltd.0.04%$1.0611.94%
002159.SZWuhan Sante Cableway Group Co., Ltd.0.04%$0.010.86%
002252.SZShanghai RAAS Blood Products Co., Ltd.0.04%$0.001.00%
002316.SZJilin Asia Link Technology Development Co.,Ltd.0.04%$0.0016.75%