Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Taste Gourmet Group Limited (8371.HK)

Company Dividend Discount ModelIndustry: RestaurantsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$37.35 - $65.56$61.44
Multi-Stage$10.56 - $11.55$11.05
Blended Fair Value$36.24
Current Price$1.90
Upside1,807.51%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS34.88%0.00%0.130.110.060.080.010.030.040.000.060.00
YoY Growth--25.50%66.35%-21.31%443.43%-50.00%-21.76%0.00%-100.00%0.00%0.00%
Dividend Yield--8.22%7.42%4.40%7.87%1.29%2.35%4.43%0.00%7.17%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)125.90
(-) Cash Dividends Paid (M)67.28
(=) Cash Retained (M)58.61
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)25.1815.749.44
Cash Retained (M)58.6158.6158.61
(-) Cash Required (M)-25.18-15.74-9.44
(=) Excess Retained (M)33.4342.8749.17
(/) Shares Outstanding (M)381.91381.91381.91
(=) Excess Retained per Share0.090.110.13
LTM Dividend per Share0.180.180.18
(+) Excess Retained per Share0.090.110.13
(=) Adjusted Dividend0.260.290.30
WACC / Discount Rate6.24%6.24%6.24%
Growth Rate5.50%6.50%7.50%
Fair Value$37.35$61.44$65.56
Upside / Downside1,865.88%3,133.56%3,350.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)125.90134.08142.79152.07161.96172.49177.66
Payout Ratio53.44%60.76%68.07%75.38%82.69%90.00%92.50%
Projected Dividends (M)67.2881.4697.19114.63133.92155.24164.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.24%6.24%6.24%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)75.9576.6777.39
Year 2 PV (M)84.4986.1087.73
Year 3 PV (M)92.9195.5898.30
Year 4 PV (M)101.21105.10109.11
Year 5 PV (M)109.39114.67120.16
PV of Terminal Value (M)3,568.723,741.093,920.06
Equity Value (M)4,032.694,219.234,412.75
Shares Outstanding (M)381.91381.91381.91
Fair Value$10.56$11.05$11.55
Upside / Downside455.75%481.46%508.13%

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%