Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Tenaga Nasional Berhad (5347.KL)

Company Dividend Discount ModelIndustry: Regulated ElectricSector: Utilities

Valuation Snapshot

Stable Growth$10.73 - $18.82$14.18
Multi-Stage$20.33 - $22.33$21.31
Blended Fair Value$17.74
Current Price$14.38
Upside23.40%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.39%8.10%0.530.440.370.790.900.520.500.380.280.28
YoY Growth--21.13%16.33%-52.25%-12.75%73.71%2.80%32.94%34.75%0.00%16.00%
Dividend Yield--3.84%3.83%4.06%8.73%8.89%4.31%3.99%2.45%2.00%2.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,754.90
(-) Cash Dividends Paid (M)2,964.60
(=) Cash Retained (M)1,790.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)950.98594.36356.62
Cash Retained (M)1,790.301,790.301,790.30
(-) Cash Required (M)-950.98-594.36-356.62
(=) Excess Retained (M)839.321,195.941,433.68
(/) Shares Outstanding (M)5,817.255,817.255,817.25
(=) Excess Retained per Share0.140.210.25
LTM Dividend per Share0.510.510.51
(+) Excess Retained per Share0.140.210.25
(=) Adjusted Dividend0.650.720.76
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate0.18%1.18%2.18%
Fair Value$10.73$14.18$18.82
Upside / Downside-25.38%-1.42%30.89%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,754.904,810.974,867.694,925.094,983.165,041.925,193.18
Payout Ratio62.35%67.88%73.41%78.94%84.47%90.00%92.50%
Projected Dividends (M)2,964.603,265.623,573.323,887.834,209.264,537.734,803.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate0.18%1.18%2.18%
Year 1 PV (M)3,042.183,072.553,102.92
Year 2 PV (M)3,101.073,163.293,226.13
Year 3 PV (M)3,143.163,238.233,335.20
Year 4 PV (M)3,170.193,298.673,431.03
Year 5 PV (M)3,183.743,345.843,514.49
PV of Terminal Value (M)102,639.36107,865.45113,302.29
Equity Value (M)118,279.70123,984.04129,912.05
Shares Outstanding (M)5,817.255,817.255,817.25
Fair Value$20.33$21.31$22.33
Upside / Downside41.39%48.21%55.30%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%