Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

abrdn Asian Income Fund Limited (AAIF.L)

Company Dividend Discount ModelIndustry: Asset Management - IncomeSector: Financial Services

Valuation Snapshot

Stable Growth$3.49 - $5.25$4.32
Multi-Stage$4.80 - $5.26$5.03
Blended Fair Value$4.68
Current Price$2.23
Upside109.65%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.34%2.29%0.120.110.100.100.100.100.100.110.100.11
YoY Growth--7.28%8.80%0.82%-0.18%0.32%-0.19%-7.09%9.02%-3.67%9.26%
Dividend Yield--5.56%5.48%4.87%4.50%4.55%4.85%5.30%5.16%5.29%6.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)63.56
(-) Cash Dividends Paid (M)23.42
(=) Cash Retained (M)40.14
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)12.717.954.77
Cash Retained (M)40.1440.1440.14
(-) Cash Required (M)-12.71-7.95-4.77
(=) Excess Retained (M)27.4332.2035.37
(/) Shares Outstanding (M)157.10157.10157.10
(=) Excess Retained per Share0.170.200.23
LTM Dividend per Share0.150.150.15
(+) Excess Retained per Share0.170.200.23
(=) Adjusted Dividend0.320.350.37
WACC / Discount Rate9.58%9.58%9.58%
Growth Rate0.29%1.29%2.29%
Fair Value$3.49$4.32$5.25
Upside / Downside56.60%93.85%135.32%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)63.5664.3865.2166.0566.9167.7769.80
Payout Ratio36.85%47.48%58.11%68.74%79.37%90.00%92.50%
Projected Dividends (M)23.4230.5737.8945.4053.1060.9964.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.58%9.58%9.58%
Growth Rate0.29%1.29%2.29%
Year 1 PV (M)27.6227.8928.17
Year 2 PV (M)30.9431.5632.18
Year 3 PV (M)33.4934.5035.53
Year 4 PV (M)35.3936.8238.30
Year 5 PV (M)36.7338.5940.54
PV of Terminal Value (M)590.44620.47651.71
Equity Value (M)754.60789.84826.43
Shares Outstanding (M)157.10157.10157.10
Fair Value$4.80$5.03$5.26
Upside / Downside115.39%125.45%135.89%

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%