Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Smoore International Holdings Limited (6969.HK)

Company Dividend Discount ModelIndustry: TobaccoSector: Consumer Defensive

Valuation Snapshot

Stable Growth$3.96 - $6.06$4.94
Multi-Stage$8.51 - $9.37$8.93
Blended Fair Value$6.94
Current Price$16.64
Upside-58.31%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162014
DPS-13.52%0.00%0.090.120.240.380.000.190.030.010.000.00
YoY Growth---23.16%-50.35%-38.91%0.00%-100.00%552.22%351.96%817.79%0.00%0.00%
Dividend Yield--0.72%2.03%2.20%1.19%0.00%0.67%0.10%0.02%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,723.16
(-) Cash Dividends Paid (M)1,111.44
(=) Cash Retained (M)1,611.71
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)544.63340.39204.24
Cash Retained (M)1,611.711,611.711,611.71
(-) Cash Required (M)-544.63-340.39-204.24
(=) Excess Retained (M)1,067.081,271.321,407.48
(/) Shares Outstanding (M)6,159.556,159.556,159.55
(=) Excess Retained per Share0.170.210.23
LTM Dividend per Share0.180.180.18
(+) Excess Retained per Share0.170.210.23
(=) Adjusted Dividend0.350.390.41
WACC / Discount Rate6.75%6.75%6.75%
Growth Rate-2.00%-1.00%0.00%
Fair Value$3.96$4.94$6.06
Upside / Downside-76.19%-70.30%-63.58%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,723.162,695.932,668.972,642.282,615.852,589.702,667.39
Payout Ratio40.81%50.65%60.49%70.33%80.16%90.00%92.50%
Projected Dividends (M)1,111.441,365.531,614.421,858.202,096.942,330.732,467.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.75%6.75%6.75%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)1,266.291,279.211,292.13
Year 2 PV (M)1,388.291,416.771,445.53
Year 3 PV (M)1,481.791,527.621,574.38
Year 4 PV (M)1,550.641,614.911,681.16
Year 5 PV (M)1,598.261,681.491,768.14
PV of Terminal Value (M)45,142.8347,493.5349,941.14
Equity Value (M)52,428.1155,013.5157,702.48
Shares Outstanding (M)6,159.556,159.556,159.55
Fair Value$8.51$8.93$9.37
Upside / Downside-48.85%-46.33%-43.70%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%