Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Best Pacific International Holdings Limited (2111.HK)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$30.70 - $179.93$56.44
Multi-Stage$18.33 - $20.03$19.16
Blended Fair Value$37.80
Current Price$2.43
Upside1,455.68%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS29.83%21.83%0.250.100.190.150.060.070.060.090.150.10
YoY Growth--159.56%-50.10%28.05%156.90%-13.43%13.91%-37.49%-37.64%49.35%194.63%
Dividend Yield--8.10%8.42%16.31%7.13%4.64%3.05%2.99%1.93%2.53%2.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)946.65
(-) Cash Dividends Paid (M)355.93
(=) Cash Retained (M)590.72
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)189.33118.3371.00
Cash Retained (M)590.72590.72590.72
(-) Cash Required (M)-189.33-118.33-71.00
(=) Excess Retained (M)401.39472.39519.72
(/) Shares Outstanding (M)1,039.811,039.811,039.81
(=) Excess Retained per Share0.390.450.50
LTM Dividend per Share0.340.340.34
(+) Excess Retained per Share0.390.450.50
(=) Adjusted Dividend0.730.800.84
WACC / Discount Rate8.00%8.00%8.00%
Growth Rate5.50%6.50%7.50%
Fair Value$30.70$56.44$179.93
Upside / Downside1,163.25%2,222.69%7,304.63%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)946.651,008.181,073.711,143.501,217.831,296.991,335.90
Payout Ratio37.60%48.08%58.56%69.04%79.52%90.00%92.50%
Projected Dividends (M)355.93484.72628.76789.47968.421,167.291,235.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.00%8.00%8.00%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)444.59448.80453.02
Year 2 PV (M)528.95539.03549.20
Year 3 PV (M)609.16626.65644.47
Year 4 PV (M)685.38711.73738.84
Year 5 PV (M)757.73794.32832.32
PV of Terminal Value (M)16,032.7216,807.1117,611.13
Equity Value (M)19,058.5319,927.6420,828.98
Shares Outstanding (M)1,039.811,039.811,039.81
Fair Value$18.33$19.16$20.03
Upside / Downside654.28%688.67%724.34%

High-Yield Dividend Screener

« Prev Page 149 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603110.SSNew East New Materials Co., Ltd0.00%$0.000.28%
603159.SSShanghai Yahong Moulding Co., Ltd.0.00%$0.001.27%
603589.SSAnhui Kouzi Distillery Co., Ltd.0.00%$0.000.00%
605398.SSShanghai New Centurion Network Information Technology Co., Ltd.0.00%$0.000.19%
605598.SSShanghai Geoharbour Construction Group Co., Ltd.0.00%$0.000.58%
6087.TABIST Co.,Ltd.0.00%$0.050.03%
6114.KLMKH Berhad0.00%$0.000.00%
6310.TIseki & Co., Ltd.0.00%$0.090.12%
688049.SSActions Technology Co., Ltd.0.00%$0.000.03%
688067.SSAVE Science&Technology CO.,LTD0.00%$0.000.01%
688091.SSShanghai Yizhong Pharmaceutical Co., Ltd.0.00%$0.000.03%
688256.SSCambricon Technologies Corporation Limited0.00%$0.000.08%
688283.SSChengdu KSW Technologies Co.,Ltd.0.00%$0.000.00%
688356.SSJenkem Technology Co., Ltd.0.00%$0.000.22%
688484.SSSouthchip Semiconductor Technology0.00%$0.000.06%
9964.TItec Corporation0.00%$0.0016.89%
ABMM.JKPT ABM Investama Tbk0.00%$0.0132.95%
ACE-R.BKAbsolute Clean Energy Public Company Limited0.00%$0.000.00%
ADMR.JKPT Alamtri Minerals Indonesia Tbk0.00%$0.0036.54%
AGARWALEYE.NSDr. Agarwal's Health Care Limited0.00%$0.000.00%
ALPH.LAlpha Group International plc0.00%$0.204.84%
ALRPR.TAAlrov Properties and Lodgings Ltd.0.00%$0.601.05%
ALVDM.PAVoyageurs du Monde S.A.0.00%$0.000.00%
ARYT.TAAryt Industries Ltd.0.00%$0.106.49%
AVAP.LAvation PLC0.00%$0.011.84%
BCS.WABig Cheese Studio Spolka Akcyjna0.00%$0.000.05%
BLGO.TABuligo Capital Ltd0.00%$0.0473.96%
BOURSA.KWBoursa Kuwait Securities Company K.P.S.C.0.00%$0.0861.35%
BRAV3.SABrava Energia S.A.0.00%$0.000.00%
BREN.JKPT Barito Renewables Energy Tbk0.00%$0.0024.50%
BRIGADE.BOBrigade Enterprises Limited0.00%$0.010.02%
BRPT.JKPT Barito Pacific Tbk0.00%$0.0021.75%
CALI3.SAConstrutora Adolpho Lindenberg S.A.0.00%$0.000.00%
CCPC.LCeltic plc0.00%$0.011.93%
CMDR.TAComputer Direct Group Ltd.0.00%$2.1962.36%
CMPC.SNEmpresas CMPC S.A.0.00%$0.0543.01%
CRBP2.PACaisse Régionale de Crédit Agricole Mutuel Brie Picardie Société coopérative0.00%$0.000.00%
CUAN.JKPT Petrindo Jaya Kreasi Tbk0.00%$0.001.50%
CURY.LCurrys plc0.00%$0.002.33%
DFM.AEDubai Financial Market P.J.S.C.0.00%$0.000.03%
ECOR3.SAEcoRodovias Infraestrutura e Logística S.A.0.00%$0.000.00%
EMAE4.SAEmpresa Metropolitana de Águas e Energia S.A.0.00%$0.000.00%
FORTH.BKForth Corporation Public Company Limited0.00%$0.000.00%
GCHE.MEPJSC Cherkizovo Group0.00%$0.000.00%
GFI.JOGold Fields Limited0.00%$1.0035.63%
GHUS-B.STGötenehus Group AB (publ)0.00%$0.000.01%
HALKB.ISTürkiye Halk Bankasi A.S.0.00%$0.000.01%
HAMP.ICHampidjan Hf.0.00%$0.000.01%
HHRU.MEHeadHunter Group PLC0.00%$0.000.00%
HIPR.TAHiper Global Ltd.0.00%$0.1133.34%